Last 24 Hours
$376,766
NAL Estimated Property Value7903 Thorncroft Manor Ln, Richmond, TX, 77407
Off Market
3 Beds
2 Bath
2,162 Sq Ft
$173.4 / sqft
Built in 2007Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDisposal, Microwave, Dishwasher
FlooringLaminate
Exterior
Lot Size9,507 sqft
Building Information
Year Built2007
Stories1
Roof Type105
Garage Spaces2
Land Information
APN3523-12-002-0060-907
Lot Number6
SubdivisionGrand Mission Sec 12
Land UseResidential
Legal DescriptionGRAND MISSION SEC 12, BLOCK 2, LOT 6
Census Tract672907
Assessed Land Value$93,150
Assessed Improvement Value$283,616
Assessment Year2025
Investor Tools
$376,766
Estimated Property Value
$222,449Estimated Mortgage Balance
$154,317Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,261 /month
Positive
Cash Flow Estimate:
$754 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$665/month
$1,050/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,099
$376,766
2025
$93,150
$283,616
$376,766
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,099
$376,766
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swift Home Loans Inc
Conventional
$230,000
No
First
Jul 1, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,449
$154,317
40%
59%
$1,379/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$2,429/mo
$-69/mo
7.5%
12.4%