$435,437
NAL Estimated Property Value5115 Quill Rush Way, Richmond, TX, 77407
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, ENERGY STAR Qualified Appliances
Exterior
Building Information
Year Built2010
Stories2
Roof Type105
Garage Spaces3
Land Information
APN9175-06-001-0130-907
Lot Number13
SubdivisionWaterview Estates Sec 6
Land UseResidential
Legal DescriptionWATERVIEW ESTATES SEC 6, BLOCK 1, LOT 13
Census Tract672903
Assessed Land Value$59,800
Assessed Improvement Value$375,637
Assessment Year2025
About this property
Beazer home "The Carlton" floor plan features an office with french doors, dining room, open kitchen to the living area w/gas log fireplace, breakfast bar, 42" cabinets, granite counters, spacious master, game room up with 3 bedrooms, crown molding, tankless water heater, roomy back yard with patio area and storage shed. Above ground pool can remain or be removed. Community park across the street, close to shopping & dining. Waterview Estates offers a Jr. Olypic-sized pool, splashpad, playgrounds, walking trails, and more.
Investor Tools
$435,437
Estimated Property Value
$222,580Estimated Mortgage Balance
$212,857Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,613 /month
Positive
Cash Flow Estimate:
$871 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$608/month
$615/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,124
$435,437
2025
$59,800
$375,637
$435,437
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,124
$435,437
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Dow Employees Cu
Conventional
$257,500
No
First
Jul 31, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,580
$212,857
48%
51%
$1,544/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$2,159/mo
+$201/mo
6.5%
