$320,842
NAL Estimated Property Value2511 Rustic Trail Ln, Richmond, TX, 77469
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,171 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN6465-07-003-0290-901
Lot Number29
SubdivisionRiverpark West Sec 7
Land UseResidential
Legal DescriptionRIVERPARK WEST SEC 7, BLOCK 3, LOT 29
Census Tract674702
Assessed Land Value$55,575
Assessed Improvement Value$265,267
Assessment Year2025
About this property
Single story home in Riverpark West !!This is a quite and gorgeous neighborhood! Well maintained 4 bedroom and 2 bath home with a 2 car garage. The kitchen is equipped with updated countertops, tile backsplash, and ample cabinets. Formal dining adds value to home with plenty of windows and sunlight .Spacious Primary bedroom has huge bathroom featuring a separate tub and shower, dual sinks and a walk-in closet. Schedule your appointment today to see and make an offer ASAP Please verify the room measurements and school zones.
Investor Tools
$320,842
Estimated Property Value
$128,489Estimated Mortgage Balance
$192,353Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,925 /month
Positive
Cash Flow Estimate:
$642 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$553/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,034
$320,842
2025
$55,575
$265,267
$320,842
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,034
$320,842
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Funding Lp
Conventional
$143,750
No
First
Nov 2, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$128,489
$192,353
59%
40%
$862/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$862/mo
+$1,438/mo
8.6%
