$299,000
NAL Estimated Property Value18823 Fairy Wren Ln, Richmond, TX, 77407
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringTile
Exterior
Lot Size5,600 sqft
Building Information
Year Built2015
Roof Type105
Garage Spaces2
Land Information
APN3536-06-002-0120-907
Lot Number12
SubdivisionGrand Vista Sec 6
Land UseResidential
Legal DescriptionGRAND VISTA SEC 6, BLOCK 2, LOT 12
Census Tract672904
Assessed Land Value$53,040
Assessed Improvement Value$217,126
Assessment Year2025
About this property
Cozy, clean and well maintained one story home is waiting for you. Formal dining room at the front of the home. Recently installed wood looking tile throughout. Remodeled primary bathroom with frameless shower. Kitchen open to living room! 3 bedrooms 2 baths. Covered patio! Come take a look at this home walking distance to pool, splash pad and playground. Conveniently located close to grocery stores, shopping and entertainment plus easy access to Westpark toll road and HWY 99. Sprinkler system. Move in ready!
Investor Tools
$299,000
Estimated Property Value
$181,793Estimated Mortgage Balance
$117,207Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$480/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,266
$270,166
2025
$53,040
$217,126
$270,166
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,266
$270,166
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Conventional
$199,453
No
First
Sep 11, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,793
$112,207
38%
61%
$1,196/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$1,196/mo
+$1,164/mo
9.5%
