$322,000
NAL Estimated Property Value20134 Larkspur Landing, Richmond, TX, 77407
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size5,412 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces1
Land Information
APN9175-02-001-0310-907
Lot Number31
SubdivisionWaterview Estates Sec 2
Land UseResidential
Legal DescriptionWATERVIEW ESTATES SEC 2, BLOCK 1, LOT 31
Census Tract672903
Assessed Land Value$35,750
Assessed Improvement Value$282,218
Assessment Year2025
About this property
Welcome to this immaculate 2-story open floor home that is recently remodeled to the teeth. The house endorses lovely new modern light fixtures, fresh interior and exterior paint, new designer tile floors throughout the 1st floor and brand new carpet on the 2nd floor. The KITCHEN AND BATHROOMS have been COMPLETELY REMODELED with GRANITE COUNTERTOPS, NEW MODERN BACKSPLASH FOR KITCHEN FIREPLACE, and SS APPLIANCES! New modern fixtures. The HVAC SYSTEM HAS BEEN NEWLY INSTALLED (installed on November 2020). This one is a MUST SEE! NEVER FLOODED.
Investor Tools
$322,000
Estimated Property Value
$231,094Estimated Mortgage Balance
$90,906Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,932 /month
Positive
Cash Flow Estimate:
$644 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$413/month
$615/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,342
$317,968
2025
$35,750
$282,218
$317,968
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,342
$317,968
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plaza Home Mortgage Inc
Conventional
$256,500
No
First
Mar 15, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,094
$90,906
28%
72%
$1,538/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,050/mo
$2,153/mo
+$897/mo
11.4%
