$280,000
NAL Estimated Property Value5227 Rivers Edge Dr, Richmond, TX, 77469
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size6,350 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN7620-04-001-0080-901
Lot Number8
SubdivisionRiverwood Village Sec 4
Land UseResidential
Legal DescriptionRIVERWOOD VILLAGE SEC 4, BLOCK 1, LOT 8
Census Tract675000
Assessed Land Value$40,856
Assessed Improvement Value$239,144
Assessment Year2025
Investor Tools
$280,000
Estimated Property Value
$171,756Estimated Mortgage Balance
$108,244Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$329/month
$480/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,551
$280,000
2025
$40,856
$239,144
$280,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,551
$280,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$198,269
No
First
Aug 30, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,756
$108,244
38%
61%
$1,189/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$1,669/mo
+$631/mo
9.9%
