$424,000
NAL Estimated Property Value21107 Rebecca Hill Ct, Richmond, TX, 77406
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size7,800 sqft
Building Information
Year Built2004
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5121-01-001-0120-901
Lot Number12
SubdivisionLong Meadow Farms Sec 1
Land UseResidential
Legal DescriptionLONG MEADOW FARMS SEC 1, BLOCK 1, LOT 12
Census Tract673404
Assessed Land Value$67,600
Assessed Improvement Value$319,400
Assessment Year2025
About this property
This beautiful Spacious 2 story home located in a Cul-de-Sac and walking distance to Adolphus Elementary School.
Investor Tools
$424,000
Estimated Property Value
$352,711Estimated Mortgage Balance
$71,289Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,544 /month
Positive
Cash Flow Estimate:
$848 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$683/month
$875/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,072
$387,000
2025
$67,600
$319,400
$387,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,072
$387,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kind Lending Llc
Conventional
$367,650
No
First
Feb 9, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$352,711
$62,289
15%
83%
$2,205/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$3,080/mo
$-340/mo
7.8%
