$371,633
NAL Estimated Property Value5234 Jay Thrush Dr, Richmond, TX, 77407
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size6,125 sqft
Building Information
Year Built2013
Roof Type105
Garage Spaces2
Land Information
APN9175-10-003-0100-907
Lot Number10
SubdivisionWaterview Estates Sec 10
Land UseResidential
Legal DescriptionWATERVIEW ESTATES SEC 10, BLOCK 3, LOT 10
Census Tract672903
Assessed Land Value$39,000
Assessed Improvement Value$332,633
Assessment Year2025
About this property
Nice and clean stone Elevation2 stories, 4 bed/2.5 bath with second Living room upstair with cool and enjoyable balcony. Close to Aamzone Head quarter office. Easy access to Grand Parkway, West park tolway. big back yard, enjoy gardening.
Investor Tools
$371,633
Estimated Property Value
$260,448Estimated Mortgage Balance
$111,185Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,230 /month
Positive
Cash Flow Estimate:
$743 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$491/month
$615/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,037
$371,633
2025
$39,000
$332,633
$371,633
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,037
$371,633
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$279,000
No
First
Oct 28, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$260,448
$111,185
29%
70%
$1,673/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,050/mo
$2,288/mo
+$762/mo
9.8%
