$437,000
NAL Estimated Property Value23534 Ortensia St, Richmond, TX, 77406
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Convection Oven, Gas Oven, Trash Compactor, Microwave, Gas Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringCarpet, Laminate, Tile
Exterior
Lot Size5,844 sqft
Building Information
Year Built2015
Roof Type105
Garage Spaces2
Land Information
APN4777-81-001-0350-901
Lot Number35
SubdivisionLakes Of Bella Terra Sec 31
Land UseResidential
Legal DescriptionLAKES OF BELLA TERRA SEC 31, BLOCK 1, LOT 35
Census Tract673403
Assessed Land Value$58,500
Assessed Improvement Value$377,000
Assessment Year2025
About this property
***MULTIPLE OFFERS*** NO SHOWING AT THE MOMENT*** Amazing Model Home House, 4 BR, 3.5 bath home in the Lakes of Bella Terra awaits & it does not hold back on style & elegance. Neutral tones, large open living area downstairs w/ high ceilings, large island kitchen, fireplace & lots of natural light. Spa-like master bath; dual vanities, & glass shower. The game room awaits upstairs along w/ a loft that overlooks the living areas. Call for a showing today!
Investor Tools
$437,000
Estimated Property Value
$276,555Estimated Mortgage Balance
$160,445Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,622 /month
Positive
Cash Flow Estimate:
$874 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$622/month
$1,120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,280
$435,500
2025
$58,500
$377,000
$435,500
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,280
$435,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hancock Mortgage Partners Llc
Conventional
$304,000
No
First
Aug 16, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,555
$168,445
37%
63%
$1,823/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$2,943/mo
$-203/mo
7.5%
