$380,000
NAL Estimated Property Value12010 Zanubia Ct, Richmond, TX, 77406
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
FlooringCarpet, Tile
Exterior
Lot Size7,380 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN4803-02-001-0010-901
Lot Number1
SubdivisionLakes Of Bella Terra West Sec 2
Land UseResidential
Legal DescriptionLAKES OF BELLA TERRA WEST SEC 2, BLOCK 1, LOT 1
Census Tract673403
Assessed Land Value$66,853
Assessed Improvement Value$305,950
Assessment Year2025
About this property
Spacious two-story home with 3 bedrooms, 2.5 baths and 2 car garage. Convenient study tucked off foyer. Gorgeous kitchen has maple cabinets, granite counterops and decorative backsplash. Lovely honed marble countertops in all baths. Activity room and all bedrooms located upstairs. Beautiful tile flooring in living areas. Covered patio in backyard, perfect for entertaining.
Investor Tools
$380,000
Estimated Property Value
$219,340Estimated Mortgage Balance
$160,660Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,280 /month
Positive
Cash Flow Estimate:
$760 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$516/month
$925/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,289
$372,803
2025
$66,853
$305,950
$372,803
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,289
$372,803
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$254,308
Yes
First
Jun 24, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$219,340
$168,660
43%
58%
$1,525/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$2,450/mo
$-330/mo
6.7%
