$285,000
NAL Estimated Property Value22119 Torriceli Ln, Richmond, TX, 77407
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringTile, Wood
Exterior
Lot Size6,177 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN3520-01-003-0040-901
Lot Number4
SubdivisionGrand Meadow Sec 1
Land UseResidential
Legal DescriptionGRAND MEADOW SEC 1, BLOCK 3, LOT 4
Census Tract672902
Assessed Land Value$41,600
Assessed Improvement Value$249,552
Assessment Year2025
About this property
This charming one-story home offers 3 bedrooms, a formal dining space, and an open kitchen with stainless steel appliances that flows seamlessly into a large family room—perfect for entertaining. Wood floors in all bedrooms and tile throughout the main living areas provide both style and easy maintenance. Plantation shutters and crown molding elevate the home with timeless elegance.
Investor Tools
$285,000
Estimated Property Value
$93,952Estimated Mortgage Balance
$191,048Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$172/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$637
$271,192
2025
$41,600
$249,552
$291,152
No
Tax History
Year
Tax Paid
Assessed Value
2025
$637
$271,192
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Fha
$139,428
Yes
First
Jul 3, 2012
Aug 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$93,952
$184,048
66%
33%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
N/A
+$2,360/mo
9.9%
