$272,000
NAL Estimated Property Value22627 Judge Davis Court, Richmond, TX, 77469
Off Market
Property Lead Type:
High EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size3,286 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN8496-06-002-0190-901
Lot Number19
SubdivisionVeranda Sec 6
Land UseResidential
Legal DescriptionVERANDA SEC 6, BLOCK 2, LOT 19
Census Tract674702
Assessed Land Value$45,760
Assessed Improvement Value$217,651
Assessment Year2025
About this property
Upgrades include wrought iron secured entry, wifi front door entrance, high ceilings, wood laminate floors, window treatment, ceiling fans, stainless steel appliance package, double door refrigerator, washer & dryer included, walk in kitchen pantry, over sized garage door & opener, sprinkler system in front & back yard. Front lawn service included. Executive master suite. walk in shower, double sinks, spacious closet & much more. Close to schools, highways, 8 minutes to First Colony mall. Minutes to Smart Financial Center
Investor Tools
$272,000
Estimated Property Value
$0Estimated Mortgage Balance
$272,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,632 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$305/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,305
$263,411
2025
$45,760
$217,651
$263,411
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,305
$263,411
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$272,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,780/mo
$240/mo
+$1,540/mo
7.9%
