$366,790
NAL Estimated Property Value20710 Sapphire Lake Rd, Richmond, TX, 77407
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Microwave, Gas Range, Gas Oven, Free-Standing Range
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size5,838 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces2
Land Information
APN3104-02-001-0610-907
Lot Number61
SubdivisionFieldstone Sec 2
Land UseResidential
Legal DescriptionFIELDSTONE SEC 2, BLOCK 1, LOT 61
Census Tract672903
Assessed Land Value$44,460
Assessed Improvement Value$322,330
Assessment Year2025
About this property
Beautiful two story house in a good neighborhood and good schools. house comes with nice entrance and high ceiling in the living room provide a lot of natural light and nice dining with decent size playing area in the first floor. tile in the fist floor and carpet in the second floor. fresh paint.
Investor Tools
$366,790
Estimated Property Value
$340,518Estimated Mortgage Balance
$26,272Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,201 /month
Positive
Cash Flow Estimate:
$734 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$466/month
$687/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,753
$366,790
2025
$44,460
$322,330
$366,790
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,753
$366,790
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$351,515
Yes
First
Aug 16, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$340,518
$26,272
7%
93%
$2,108/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,050/mo
$2,795/mo
+$255/mo
10.0%
