$386,659
NAL Estimated Property Value21951 Rustic Canyon Lane Lane, Richmond, TX, 77469
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size7,067 sqft
Building Information
Year Built2008
Stories1
Roof Type105
Garage Spaces2
Land Information
APN6465-10-002-0150-901
Lot Number15
SubdivisionRiverpark West Sec 10
Land UseResidential
Legal DescriptionRIVERPARK WEST SEC 10, BLOCK 2, LOT 15
Census Tract674702
Assessed Land Value$58,500
Assessed Improvement Value$328,159
Assessment Year2025
About this property
Beautiful four bedroom house with oversized family room and second living room/study/library option. This house has been well maintained and only lived in by one single person since it was built, so it is like new. Don't miss out on the LIKE NEW home!
Investor Tools
$386,659
Estimated Property Value
$229,687Estimated Mortgage Balance
$156,972Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,320 /month
Positive
Cash Flow Estimate:
$773 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$667/month
$850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,066
$386,659
2025
$58,500
$328,159
$386,659
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,066
$386,659
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amwest Funding Corp
Conventional
$252,000
No
First
Sep 2, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$229,687
$156,972
40%
59%
$1,511/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$2,361/mo
$-61/mo
7.1%
