$386,000
NAL Estimated Property Value3354 Avary River Ln, Richmond, TX, 77406
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Dishwasher
FlooringCarpet
Exterior
Lot Size8,218 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN5296-08-002-0380-901
Lot Number38
SubdivisionMccrary Meadows Sec 8
Land UseResidential
Legal DescriptionMCCRARY MEADOWS SEC 8, BLOCK 2, LOT 38
Census Tract673404
Assessed Land Value$49,920
Assessed Improvement Value$298,410
Assessment Year2025
Investor Tools
$386,000
Estimated Property Value
$238,418Estimated Mortgage Balance
$147,582Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,316 /month
Positive
Cash Flow Estimate:
$772 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$616/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,465
$348,330
2025
$49,920
$298,410
$348,330
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,465
$348,330
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Top One Mortgage
Conventional
$257,242
No
First
Jun 30, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,418
$132,582
35%
62%
$1,543/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$1,543/mo
+$1,197/mo
8.5%
