$498,000
NAL Estimated Property Value21003 Tranquil Shores Dr, Richmond, TX, 77407
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size9,055 sqft
Building Information
Year Built2011
Stories2
Roof Type105
Garage Spaces2
Land Information
APN4784-02-001-0120-901
Lot Number12
SubdivisionLakemont Shores Sec 2
Land UseResidential
Legal DescriptionLAKEMONT SHORES SEC 2, BLOCK 1, LOT 12
Census Tract672902
Assessed Land Value$78,829
Assessed Improvement Value$407,158
Assessment Year2025
About this property
Style, beauty and a great front view of the lake. This home has 4 bedroom, 3 1/2 bath, study along with a bonus room. Pleasing upgrades enhance your lifestyle! Granite, wood floors upstairs and downstairs, with a gorgeous outside seating area for family time. Open concept eating and living great for entertainment. This home has been well taken care of and is move in ready for another family. Don't miss out....it won't last long!
Investor Tools
$498,000
Estimated Property Value
$343,625Estimated Mortgage Balance
$154,375Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,988 /month
Positive
Cash Flow Estimate:
$996 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$720/month
$610/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,153
$485,987
2025
$78,829
$407,158
$485,987
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,153
$485,987
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$358,388
No
First
Feb 19, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$343,625
$168,375
32%
69%
$2,281/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,050/mo
$2,891/mo
+$159/mo
7.3%
