$392,000
NAL Estimated Property Value4203 Prairie Grove Dr, Richmond, TX, 77469
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Electric Cooktop, Gas Cooktop, Dryer, Refrigerator, Washer, Dishwasher
Exterior
Lot Size7,500 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN8951-03-001-0380-901
Lot Number38
SubdivisionWindstone On The Prairie Sec 3
Land UseResidential
Legal DescriptionWINDSTONE ON THE PRAIRIE SEC 3, BLOCK 1, LOT 38
Census Tract675501
Assessed Land Value$105,104
Assessed Improvement Value$274,767
Assessment Year2025
About this property
This beautiful, 2024-built home features 4 bedrooms, 3 full bathrooms, and high ceilings throughout, creating a spacious, airy feel. Enjoy a study for work and a game room for entertainment. Located near major highways, it offers easy access to shopping, dining, and more. A perfect blend of comfort, style, and convenience ideal for your next rental home!
Investor Tools
$392,000
Estimated Property Value
$306,300Estimated Mortgage Balance
$85,700Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,352 /month
Positive
Cash Flow Estimate:
$784 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,040/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,518
$379,871
2025
$105,104
$274,767
$379,871
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,518
$379,871
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$315,192
No
First
Oct 28, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$306,300
$82,700
21%
78%
$1,890/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$1,890/mo
+$410/mo
7.0%
