$484,000
NAL Estimated Property Value2723 Misty River Lane, Richmond, TX, 77406
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
FlooringCarpet, Tile
Exterior
Lot Size9,386 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN6467-10-001-0020-901
Lot Number2
SubdivisionRivers Edge Sec 10
Land UseResidential
Legal DescriptionRIVERS EDGE SEC 10, BLOCK 1, LOT 2
Census Tract673401
Assessed Land Value$63,882
Assessed Improvement Value$471,076
Assessment Year2025
About this property
Come see the beautiful River's Edge community located in Richmond, Texas. Newly constructed single family homes with spacious floor plans. Serene nature parks, a party barn, recreational center with a pool, playground, sand volleyball court, baseball and soccer field for everyone to enjoy.
Investor Tools
$484,000
Estimated Property Value
$256,996Estimated Mortgage Balance
$227,004Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,904 /month
Positive
Cash Flow Estimate:
$968 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$392/month
$695/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,288
$479,426
2025
$63,882
$471,076
$534,958
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,288
$479,426
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Encompass Lending Group Lp
Conventional
$282,500
No
First
Aug 9, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$256,996
$227,004
46%
53%
$1,694/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$2,389/mo
+$351/mo
6.8%
