$772,000
NAL Estimated Property Value1726 Lake Charlotte Ln, Richmond, TX, 77406
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size9,936 sqft
Building Information
Year Built2004
Stories2
Roof Type105
Garage Spaces2
Land Information
APN9163-08-001-0060-907
Lot Number6
SubdivisionWaterside Estates Sec 8
Land UseResidential
Legal DescriptionWATERSIDE ESTATES SEC 8, BLOCK 1, LOT 6
Census Tract673501
Assessed Land Value$114,400
Assessed Improvement Value$560,672
Assessment Year2025
About this property
This home needs TLC but is a jewel. Over 5000 square feet in the beautiful community of Waterside Estates. LAKEFRONT property with POOL and SPA and BALCONY that overlooks the LAKE. 2-story master suite, beautiful rotunda, large bedrooms, both formal living and dining room, 2 story ceilings, Gameroom, Breakfast room. This home has it all. Property is an estate sale, deferred maintenance and TLC needed.
Investor Tools
$772,000
Estimated Property Value
$553,025Estimated Mortgage Balance
$218,975Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,632 /month
Positive
Cash Flow Estimate:
$1,544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$895/month
$649/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,878
$675,072
2025
$114,400
$560,672
$675,072
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,878
$675,072
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quontic Bank Fsb
Conventional
$605,600
No
First
Oct 4, 2021
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$553,025
$194,975
26%
72%
$3,631/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$4,280/mo
$-1,540/mo
4.3%
