$353,310
NAL Estimated Property Value22131 Leirop Dr, Richmond, TX, 77407
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Oven, Gas Cooktop
FlooringCarpet, Tile
Exterior
Lot Size6,810 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces2
Land Information
APN3520-02-002-0160-901
Lot Number16
SubdivisionGrand Meadow Sec 2
Land UseResidential
Legal DescriptionGRAND MEADOW SEC 2, BLOCK 2, LOT 16
Census Tract672902
Assessed Land Value$47,775
Assessed Improvement Value$305,535
Assessment Year2025
About this property
4 bedrooms 2.5 bath home located on a corner lot. This home has a gourmet kitchen with huge eat- in island, granite countertops w/bullnose edge, family room with custom fireplace and primary bath w/ oversized whirlpool tub. Many extras. Call Today.
Investor Tools
$353,310
Estimated Property Value
$289,529Estimated Mortgage Balance
$63,781Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,120 /month
Positive
Cash Flow Estimate:
$707 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$650/month
$440/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,038
$353,310
2025
$47,775
$305,535
$353,310
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,038
$353,310
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City First Mortgage Services Llc
Conventional
$297,000
No
First
Dec 4, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$289,529
$63,781
18%
82%
$1,781/mo
