$360,555
NAL Estimated Property Value5223 Rivers Edge Dr, Richmond, TX, 77469
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
Exterior
Lot Size6,350 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN7620-04-001-0090-901
Lot Number9
SubdivisionRiverwood Village Sec 4
Land UseResidential
Legal DescriptionRIVERWOOD VILLAGE SEC 4, BLOCK 1, LOT 9
Census Tract675000
Assessed Land Value$40,856
Assessed Improvement Value$369,686
Assessment Year2025
Investor Tools
$360,555
Estimated Property Value
$213,793Estimated Mortgage Balance
$146,762Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,163 /month
Positive
Cash Flow Estimate:
$721 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$462/month
$480/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,747
$360,555
2025
$40,856
$369,686
$410,542
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,747
$360,555
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$246,261
No
First
Sep 30, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,793
$146,762
40%
59%
$1,477/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$1,957/mo
+$343/mo
7.7%
