$356,000
NAL Estimated Property Value410 N Marathon Way, Stafford, TX, 77477
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Oven, Gas Oven
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,867 sqft
Building Information
Year Built1995
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5852-01-002-0280-910
Lot Number28
SubdivisionThe Promenade At Stafford Run Sec 1
Land UseResidential
Legal DescriptionTHE PROMENADE AT STAFFORD RUN SEC 1, BLOCK 2, LOT 28
Census Tract671402
Assessed Land Value$41,600
Assessed Improvement Value$293,598
Assessment Year2025
About this property
A gorgeous 2 story Home in Promenade in Stafford. 4-2.5-2 car garage. 3 living areas, hardwood floors in formals 18 tile thru den and kitchen. Update kitchen with lots of counter space and 42 in cabinets. Stainless steel appliances. All bedrooms up and Master has built-ins and large master bath with separate shower and tub and his and her closets. Game room and split bedrooms on second floor. 2 story foyer. Zone ac/heating, large patio and 2 year old roof. Great location, Home warranty and LOW TAXES!!!!!!!!!!!!!!!!!
Investor Tools
$356,000
Estimated Property Value
$171,431Estimated Mortgage Balance
$184,569Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,136 /month
Positive
Cash Flow Estimate:
$712 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$290/month
$596/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,702
$335,198
2025
$41,600
$293,598
$335,198
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,702
$335,198
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Infinity Mortgage Holdings Llc
Conventional
$199,200
No
First
May 21, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,431
$184,569
51%
48%
$1,195/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,791/mo
+$879/mo
9.0%
