$407,000
NAL Estimated Property Value26218 Riley Glen Dr, Richmond, TX, 77406
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size5,371 sqft
Building Information
Year Built2012
Roof Type105
Garage Spaces2
Land Information
APN2257-04-004-0030-901
Lot Number3
SubdivisionCanyon Village At Westheimer Lakes Sec 4
Land UseResidential
Legal DescriptionCANYON VILLAGE AT WESTHEIMER LAKES SEC 4, BLOCK 4, LOT 3
Census Tract673402
Assessed Land Value$41,298
Assessed Improvement Value$286,679
Assessment Year2025
About this property
A beautiful traditional house built in Richmond which consists of a 2 story home with two car attached garage, and features the stainless steel appliances, a large kitchen island, breakfast bar, game room and 3 bedrooms up. Tile flooring and wood flooring down, game room with wood flooring, carpet in bedrooms. Available January 4th.
Investor Tools
$407,000
Estimated Property Value
$307,653Estimated Mortgage Balance
$99,347Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,442 /month
Positive
Cash Flow Estimate:
$814 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$569/month
$815/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$327,977
2025
$41,298
$286,679
$327,977
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$327,977
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Houston Home Loan Inc
Va
$333,157
Yes
First
Apr 25, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$307,653
$98,347
24%
76%
$1,998/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$2,813/mo
$-693/mo
6.3%
