$357,000
NAL Estimated Property Value2903 Rivermist Ln, Richmond, TX, 77406
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Gas Cooktop
Exterior
Lot Size6,669 sqft
Building Information
Year Built2015
Roof Type105
Garage Spaces2
Land Information
APN6467-15-002-0090-901
Lot Number9
SubdivisionRivers Edge Sec 15-A
Land UseResidential
Legal DescriptionRIVERS EDGE SEC 15-A, BLOCK 2, LOT 9
Census Tract673401
Assessed Land Value$49,920
Assessed Improvement Value$293,194
Assessment Year2025
About this property
Lovely Perry home w/ spacious living area, dining room and kitchen, perfect for family time and entertaining. Chef's kitchen features large island & SS appliances. Primary suite includes bath with large walk-in shower, garden tub, double sinks & walk-in closet. Generous backyard with covered patio. Move-in ready. Rivers Edge has something for everyone, including pool, soccer and baseball fields, sidewalks to multiple ponds. Also has easy access to Grand Parkway and Highway 90.
Investor Tools
$357,000
Estimated Property Value
$246,970Estimated Mortgage Balance
$110,030Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,142 /month
Positive
Cash Flow Estimate:
$714 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$439/month
$695/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,488
$343,114
2025
$49,920
$293,194
$343,114
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,488
$343,114
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Affinity Llc
Conventional
$272,000
No
First
Jul 8, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$246,970
$121,030
32%
69%
$1,631/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$2,326/mo
+$414/mo
9.2%
