$220,000
NAL Estimated Property Value6827 Kearney Dr, Richmond, TX, 77469
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Cooktop, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size5,846 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces2
Land Information
APN8695-01-008-0270-901
Lot Number27
SubdivisionTara Sec 1
Land UseResidential
Legal DescriptionTARA SEC 1, BLOCK 8, LOT 27
Census Tract674603
Assessed Land Value$30,030
Assessed Improvement Value$156,007
Assessment Year2025
About this property
All fixed up and ready to move in…Within the last 6 months there is fresh paint inside and out, carpet, ceramic floors, vinyl floors. Granite counter tops in the kitchen and both bathrooms. New garage doors, added insulation in attic and updated landscaping.
Investor Tools
$220,000
Estimated Property Value
$212,804Estimated Mortgage Balance
$7,196Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$188/month
$260/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,156
$186,037
2025
$30,030
$156,007
$186,037
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,156
$186,037
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Watermark Capital Inc
Fha
$211,105
Yes
First
Sep 9, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,804
$18,196
7%
97%
$1,399/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,780/mo
$1,659/mo
+$121/mo
9.7%
