$340,791
NAL Estimated Property Value23331 Del Rosso Street, Richmond, TX, 77406
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDryer, Washer, Refrigerator, Dishwasher, Disposal, Microwave, Gas Range, Convection Oven, Gas Oven
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Lot Size6,907 sqft
Building Information
Year Built2015
Roof Type105
Garage Spaces2
Land Information
APN4777-28-001-0120-901
Lot Number12
SubdivisionLakes Of Bella Terra Sec 28
Land UseResidential
Legal DescriptionLAKES OF BELLA TERRA SEC 28, BLOCK 1, LOT 12
Census Tract673403
Assessed Land Value$61,568
Assessed Improvement Value$279,223
Assessment Year2025
About this property
Unique opportunity to live in the beautiful Bella Terra community with excellent schools and amenities. Great split floor plan with downstairs game room, bedrooms and full bath. Home is in immaculate condition and ready for new owner. Special features include: Large backyard (the largest in the community), granite countertops, stainless appliances and lots of storage. All appliances included. A wonderful opportunity to enjoy townhome living in this beautiful suburb community. Priced for a quick sale, motivated sellers!
Investor Tools
$340,791
Estimated Property Value
$256,147Estimated Mortgage Balance
$84,644Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,045 /month
Positive
Cash Flow Estimate:
$682 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$457/month
$1,120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,783
$340,791
2025
$61,568
$279,223
$340,791
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,783
$340,791
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loanunited.Com Llc
Conventional
$264,000
No
First
Sep 9, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$256,147
$84,644
24%
75%
$1,583/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$2,703/mo
$-583/mo
7.5%
