$335,616
NAL Estimated Property Value20310 Broad Run Ln, Richmond, TX, 77407
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,028 sqft
Building Information
Year Built2005
Stories2
Roof Type105
Garage Spaces2
Land Information
APN4794-01-004-0110-901
Lot Number11
SubdivisionLakemont Terrace Sec 1
Land UseResidential
Legal DescriptionLAKEMONT TERRACE SEC 1, BLOCK 4, LOT 11
Census Tract672906
Assessed Land Value$47,424
Assessed Improvement Value$288,192
Assessment Year2025
About this property
INVESTOR OPPORTUNITY! This 4 bedroom, 2.1 bath home is complete with a formal dining room, open concept kitchen, breakfast room and living room with fireplace. The primary bedroom is on the 1st floor with a walk in closet and separate tub and shower. The remaining bedrooms are spacious and on the 2nd floor. The game room area offers additional living space. Oversized backyard and storage shed. Schedule your tour today!
Investor Tools
$335,616
Estimated Property Value
$288,469Estimated Mortgage Balance
$47,147Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,014 /month
Positive
Cash Flow Estimate:
$671 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$453/month
$673/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,752
$335,616
2025
$47,424
$288,192
$335,616
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,752
$335,616
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Fha
$307,386
Yes
First
Jan 12, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$288,469
$47,147
14%
86%
$1,843/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,050/mo
$2,516/mo
+$534/mo
10.9%
