Last 24 Hours
$173,000
NAL Estimated Property Value509 Brazos St, Richmond, TX, 77469
Off Market
3 Beds
1 Bath
1,076 Sq Ft
$130.02 / sqft
Built in 1970Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Forced Air Unit
CoolingExterior
Lot Size4,752 sqft
Building Information
Year Built1970
Stories1
Roof Type105
Garage Spaces1
Land Information
APN1855-00-002-0100-901
Lot Number10
SubdivisionBrazos Terrace
Land UseResidential
Legal DescriptionBRAZOS TERRACE, BLOCK 2, LOT 10
Census Tract674900
Assessed Land Value$43,659
Assessed Improvement Value$171,947
Assessment Year2025
About this property
Updated 3 bed 1 bath house at a great price! Schedule your showing today!
Investor Tools
$173,000
Estimated Property Value
$109,024Estimated Mortgage Balance
$63,976Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,038 /month
Positive
Cash Flow Estimate:
$346 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$201/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,548
$150,736
2025
$43,659
$171,947
$215,606
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,548
$150,736
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sun West Mortgage Company Inc
Fha
$116,844
Yes
First
Mar 31, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$109,024
$60,976
35%
63%
$726/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,780/mo
$726/mo
+$1,054/mo
12.3%
12.4%