$307,000
NAL Estimated Property Value6806 Rambling Manor Ct, Richmond, TX, 77469
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
Exterior
Lot Size7,046 sqft
Building Information
Year Built2014
Roof Type105
Garage Spaces2
Land Information
APN8914-08-002-0060-901
Lot Number6
SubdivisionWalnut Creek Sec 8
Land UseResidential
Legal DescriptionWALNUT CREEK SEC 8, BLOCK 2, LOT 6
Census Tract675503
Assessed Land Value$52,007
Assessed Improvement Value$246,186
Assessment Year2025
About this property
Beautiful 4 bedroom 2 baths one story home located in nice Walnut creek community. 10 feet ceiling. upgraded 42" cabinet and Cords countertop. Vinyl Wood like floor for all bedroom. Tile floor though out the dinning room, kitchen, bath and Living room. Minutes walk to the school. Close to Brazos town center and shopping center. Easy access to freeway 59/69.
Investor Tools
$307,000
Estimated Property Value
$151,583Estimated Mortgage Balance
$155,417Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,034 /month
Positive
Cash Flow Estimate:
$678 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$518/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,678
$298,193
2025
$52,007
$246,186
$298,193
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,678
$298,193
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
East West Bank
Conventional
$153,000
No
First
Jul 2, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$151,583
$156,417
50%
49%
$968/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$968/mo
+$1,332/mo
9.0%
