$343,000
NAL Estimated Property Value21530 Maggie Mist Dr, Richmond, TX, 77406
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size5,803 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5121-13-004-0050-901
Lot Number5
SubdivisionLong Meadow Farms Sec 13
Land UseResidential
Legal DescriptionLONG MEADOW FARMS SEC 13, BLOCK 4, LOT 5
Census Tract673404
Assessed Land Value$49,400
Assessed Improvement Value$299,444
Assessment Year2025
About this property
This is it! Impressive entrance! Wood laminate in master, living area and formal dining, maple cabinets, granite countertops, side . New carpet upstairs, new paint and a whole lot more. Huge game room. You will love this home. Family room with fireplace for your enjoyment. New fence all around.
Investor Tools
$343,000
Estimated Property Value
$177,976Estimated Mortgage Balance
$165,024Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,058 /month
Positive
Cash Flow Estimate:
$686 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$424/month
$850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,367
$335,000
2025
$49,400
$299,444
$348,844
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,367
$335,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
1st Alliance Mortgage Llc
Conventional
$199,920
No
First
Sep 18, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,976
$177,024
49%
52%
$1,199/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$2,049/mo
+$691/mo
9.6%
