$356,624
NAL Estimated Property Value6018 Russett Meadow Ct, Richmond, TX, 77407
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size8,940 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN3104-12-001-0190-907
Lot Number19
SubdivisionFieldstone Sec 12
Land UseResidential
Legal DescriptionFIELDSTONE SEC 12, BLOCK 1, LOT 19
Census Tract672903
Assessed Land Value$58,500
Assessed Improvement Value$298,124
Assessment Year2025
Investor Tools
$356,624
Estimated Property Value
$303,680Estimated Mortgage Balance
$52,944Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,140 /month
Positive
Cash Flow Estimate:
$713 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$356/month
$715/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,491
$356,624
2025
$58,500
$298,124
$356,624
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,491
$356,624
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Das Acquisition
Conventional
$315,000
No
First
May 15, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$303,680
$52,944
14%
85%
$1,889/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$2,604/mo
$-244/mo
7.9%
