$572,000
NAL Estimated Property Value427 Nadia Way, Stafford, TX, 77477
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Electric Oven
FlooringCarpet, Laminate, Tile
Exterior
Lot Size7,511 sqft
Building Information
Year Built2004
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2604-01-001-0070-907
Lot Number7
SubdivisionColony Lake Estates Sec 1
Land UseResidential
Legal DescriptionCOLONY LAKE ESTATES SEC 1, BLOCK 1, LOT 7
Census Tract671402
Assessed Land Value$61,750
Assessed Improvement Value$443,039
Assessment Year2025
Investor Tools
$572,000
Estimated Property Value
$169,290Estimated Mortgage Balance
$402,710Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,432 /month
Positive
Cash Flow Estimate:
$1,144 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$950/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,538
$504,789
2025
$61,750
$443,039
$504,789
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,538
$504,789
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bettina Kattungal Etux
Unknown
$195,000
No
First
Sep 9, 2019
Sep 2024
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,290
$401,710
70%
30%
$1,170/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,170/mo
+$1,500/mo
5.6%
