$341,328
NAL Estimated Property Value25902 Amber Pearl Dr, Richmond, TX, 77406
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,495 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN2708-13-003-0100-901
Lot Number10
SubdivisionCreekside Ranch Sec 13
Land UseResidential
Legal DescriptionCREEKSIDE RANCH SEC 13, BLOCK 3, LOT 10
Census Tract673402
Assessed Land Value$85,995
Assessed Improvement Value$255,333
Assessment Year2025
About this property
A beautiful new home has 4 bedroom, 3 full bath. Corner lot. Lakeside community. Kitchen opens to family room. Split bathrooms. Big master closet. Big covered patio. Sprinkler system. Garage door opener. New washer, dryer and refrigerator are included. Will consider full grown pets under 30lb. Approx.2 miles to 1093 and shopping.
Investor Tools
$341,328
Estimated Property Value
$225,247Estimated Mortgage Balance
$116,081Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,048 /month
Positive
Cash Flow Estimate:
$683 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$458/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,791
$341,328
2025
$85,995
$255,333
$341,328
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,791
$341,328
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Velocio Mortgage Llc
Conventional
$247,600
No
First
Aug 18, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,247
$116,081
34%
66%
$1,485/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$1,485/mo
+$1,255/mo
9.6%
