$305,000
NAL Estimated Property Value18414 Morningside Downs Way, Richmond, TX, 77407
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Electric Oven
FlooringCarpet, Tile
Exterior
Lot Size6,752 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN3538-03-002-0390-907
Lot Number39
SubdivisionGrand Vista Lakes Sec 3
Land UseResidential
Legal DescriptionGRAND VISTA LAKES SEC 3, BLOCK 2, LOT 39
Census Tract672907
Assessed Land Value$49,179
Assessed Improvement Value$240,605
Assessment Year2025
About this property
Beautiful DR Horton Home. Built in 2018. This home is perfect and ready to move in now. It has 3 bedrooms and 2 full baths. Large backyard with a covered patio. Everything is still new and the house is in beautiful condition. Large dining room and open floor plan. New appliances in the kitchen and granite countertops. Come see it today
Investor Tools
$305,000
Estimated Property Value
$411,121Estimated Mortgage Balance
$305,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,830 /month
Positive
Cash Flow Estimate:
$610 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$360/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,793
$289,784
2025
$49,179
$240,605
$289,784
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,793
$289,784
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Devon Bank
Purchase Money Mortgage
$449,357
No
First
Nov 10, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$411,121
N/A
0%
135%
$2,695/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$3,195/mo
$-835/mo
9.3%
