$301,000
NAL Estimated Property Value26146 Flinton Dr Fl Inton, Richmond, TX, 77406
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher, Cooktop
FlooringCarpet, Laminate, Tile
Exterior
Lot Size4,888 sqft
Building Information
Year Built2005
Stories2
Roof Type105
Garage Spaces2
Land Information
APN8506-01-004-0220-901
Lot Number22
SubdivisionVillas At Westheimer Lakes Sec 1
Land UseResidential
Legal DescriptionVILLAS AT WESTHEIMER LAKES SEC 1, BLOCK 4, LOT 22
Census Tract673402
Assessed Land Value$37,180
Assessed Improvement Value$203,097
Assessment Year2025
About this property
Highly updated 1740 s/f – Blt 2005– Hard to find TWO Bedroom home 2 1/2 bath, and that means LARGE bedrooms! Updates include upgraded GRANITE, Kitchen Cabinets, Oversized S/S Kitchen Sink with Thermador Ultra Quiet Dishwasher. Gass Range plus Microwave. His and Hers vanity in the master bath. Automatic Sprinklers This has been a very well-cared-for home! Located just east of Fulshear in the southern edge of Westheimer Lakes South, far far away from the noise of FM1093 and with easy access to the Westpark Tollway and the Grand Parkway / 99.
Investor Tools
$301,000
Estimated Property Value
$215,418Estimated Mortgage Balance
$85,582Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,806 /month
Positive
Cash Flow Estimate:
$602 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$308/month
$855/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,193
$240,277
2025
$37,180
$203,097
$240,277
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,193
$240,277
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$237,250
No
First
Jul 16, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,418
$88,582
29%
72%
$1,423/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,610/mo
$2,278/mo
$-668/mo
6.4%
