$200,000
NAL Estimated Property Value7949 Richard, Highlands, TX, 77562
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Range, Oven
FlooringCarpet, Tile
Exterior
Lot Size6,730 sqft
Building Information
Year Built2020
Land Information
APN0591480150013
Lot Number13
SubdivisionMcnair Heights
Land UseResidential
Legal DescriptionLT 13 MCNAIR HEIGHTS
Census Tract253000
Assessed Land Value$41,132
Assessed Improvement Value$126,812
Assessment Year2025
About this property
Beautiful brand new home great for starter home. 3 bedrooms, 2 full bath, and utility room in the house. No restrictions and horses are allowed!
Investor Tools
$200,000
Estimated Property Value
$138,278Estimated Mortgage Balance
$61,722Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,200 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$172/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,065
$167,944
2025
$41,132
$126,812
$167,944
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,065
$167,944
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$152,000
No
First
Aug 6, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$138,278
$61,722
30%
69%
$912/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$912/mo
+$810/mo
10.3%
