$415,000
NAL Estimated Property Value914 Abelia Ave, Richmond, TX, 77406
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,674 sqft
Building Information
Year Built2017
Garage Spaces2
Land Information
APN3801-13-002-0220-907
Lot Number22
SubdivisionHarvest Green Sec 13
Land UseResidential
Legal DescriptionHARVEST GREEN SEC 13, BLOCK 2, LOT 22
Census Tract673501
Assessed Land Value$74,100
Assessed Improvement Value$312,698
Assessment Year2025
About this property
INCLUDED: Fridge, lawn maintenance, pest control. Electric vehicle charger. 4 bedroom, 2 bathroom house plus study and separate dining room. Convenience of nearby grocery stores, restaurants, a movie theater, neighborhood parks, and a recreation center. Easy commute via Hwy 99, Hwy 59, and the Westpark Toll Road. Coming soon nearby: Marcel Harvest Green with four restaurant and retail sites, to feature community and regional farm-to-table offerings, a multi-story medical office building, and a flexible community co-working facility.
Investor Tools
$415,000
Estimated Property Value
$227,008Estimated Mortgage Balance
$187,992Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,490 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$499/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,914
$386,798
2025
$74,100
$312,698
$386,798
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,914
$386,798
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eagle Home Mortgage Llc
Fha
$223,301
Yes
First
Nov 17, 2017
Dec 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$227,008
$191,992
45%
55%
$1,613/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,613/mo
+$507/mo
6.1%
