$398,968
NAL Estimated Property Value25931 N Lakefair Dr, Richmond, TX, 77406
Off Market
Property Lead Type:
Absentee OwnerHigh EquityVacant Homes
Highlights
Interior
Exterior
Lot Size8,255 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2258-01-002-0500-901
Lot Number50
SubdivisionCanyon Springs At Westheimer Lakes Sec 1
Land UseResidential
Legal DescriptionCANYON SPRINGS AT WESTHEIMER LAKES SEC 1, BLOCK 2, LOT 50
Census Tract673402
Assessed Land Value$75,206
Assessed Improvement Value$334,451
Assessment Year2025
About this property
No flood nor roof leakage during Hurricane Harvey August 2017. Kitchen counter top upgrade to granite..4 walls are brick. Floor are tile, wood and laminated. No carpet. New maintenance A/C. inside wall newly painted. Vacant. lock box front door.
Investor Tools
$398,968
Estimated Property Value
$200,796Estimated Mortgage Balance
$198,172Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$558/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,703
$398,968
2025
$75,206
$334,451
$409,657
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,703
$398,968
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bay Cu
Conventional
$229,320
No
First
Jan 10, 2020
Feb 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$200,796
$207,204
50%
50%
$1,375/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$1,775/mo
+$965/mo
8.2%
