$409,768
NAL Estimated Property Value23702 Villa Lisa Dr, Richmond, TX, 77406
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Trash Compactor, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher, Oven
Exterior
Lot Size8,760 sqft
Building Information
Year Built2017
Garage Spaces2
Land Information
APN4777-87-002-0070-901
Lot Number7
SubdivisionLakes Of Bella Terra Sec 37 Replat No 1
Land UseResidential
Legal DescriptionLAKES OF BELLA TERRA SEC 37 REPLAT NO 1, BLOCK 2, LOT 7
Census Tract673403
Assessed Land Value$69,063
Assessed Improvement Value$340,705
Assessment Year2025
About this property
Beautiful Home in Lakes of Bella Terra. 2 Story with lots of upgrades. 4 Bedroom, 3 1/2 Baths. Newly Laminated and Ceramic Tile thru-out Home. Stainless Steel Appliances in Kitchen. Double Panel Windows, Formal Dining Room, Washing Machine, Dryer and Refrigerator. Master Planned Community with lots of amenities, Recreation Center, Tennis Courts, Olympic Pool, Volleyball Court, Fitness Center and must more!!! Close to Shopping, Restaurants, Entertainment and More!!
Investor Tools
$409,768
Estimated Property Value
$199,474Estimated Mortgage Balance
$210,294Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,459 /month
Positive
Cash Flow Estimate:
$820 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$577/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,873
$409,768
2025
$69,063
$340,705
$409,768
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,873
$409,768
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Advancial Fcu
Conventional
$244,102
No
First
Jul 28, 2017
Aug 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,474
$211,526
51%
49%
$1,464/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$1,464/mo
+$1,276/mo
8.0%
