$338,430
NAL Estimated Property Value3119 Calla Lily Trl, Richmond, TX, 77406
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Convection Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Wood
Exterior
Lot Size6,563 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN5296-92-001-0470-901
Lot Number47
SubdivisionMccrary Meadows Sec 2 Partial Replat No
Land UseResidential
Legal DescriptionMCCRARY MEADOWS SEC 2 PARTIAL REPLAT NO 1 AND EXTENSION, BLOCK 1, LOT 47
Census Tract673404
Assessed Land Value$45,500
Assessed Improvement Value$292,930
Assessment Year2025
About this property
This charming single-story Clover floor plan by Lennar boasts an enticing front porch and an entry foyer that guides you through a dedicated study. Beyond lies a spacious family room seamlessly connected to the expansive island kitchen. The kitchen flows into a casual dining room, offering views of a tranquil covered rear patio. The master bedroom of this four-bedroom home encompasses a roomy en suite bathroom with dual sinks, a private toilet enclosure, a separate shower and tub, and dual walk-in closets.
Investor Tools
$338,430
Estimated Property Value
$220,584Estimated Mortgage Balance
$117,846Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,031 /month
Positive
Cash Flow Estimate:
$677 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$583/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,310
$338,430
2025
$45,500
$292,930
$338,430
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,310
$338,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A&D Mortgage Llc
Conventional
$238,000
No
First
Jun 3, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,584
$117,846
34%
65%
$1,427/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,427/mo
+$693/mo
7.5%
