$345,835
NAL Estimated Property Value3119 Andlor Hills Dr, Richmond, TX, 77406
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringVinyl
Exterior
Lot Size6,250 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN5296-07-003-0050-901
Lot Number5
SubdivisionMccrary Meadows Sec 7
Land UseResidential
Legal DescriptionMCCRARY MEADOWS SEC 7, BLOCK 3, LOT 5
Census Tract673404
Assessed Land Value$45,500
Assessed Improvement Value$300,335
Assessment Year2025
About this property
Perfectly situated 4 bed, 2 bath home with stone archway entrance! The open living space features large living area and an eat-in kitchen with granite countertops, breakfast bar, chef's island, and stainless steel appliances. Primary suite features bay window, and huge walk in closet. Primary bath features separate stand up shower, garden tub and dual vanity. Enjoy summer barbeques on the covered back patio!
Investor Tools
$345,835
Estimated Property Value
$275,464Estimated Mortgage Balance
$70,371Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,075 /month
Positive
Cash Flow Estimate:
$692 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$596/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,426
$345,835
2025
$45,500
$300,335
$345,835
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,426
$345,835
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Fha
$280,830
Yes
First
Apr 1, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$275,464
$70,371
20%
80%
$1,684/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$2,284/mo
+$456/mo
9.5%
