$298,000
NAL Estimated Property Value507 Sandy Walk, Stafford, TX, 77477
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size5,872 sqft
Building Information
Year Built1997
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5852-01-003-0020-910
Lot Number2
SubdivisionThe Promenade At Stafford Run Sec 1
Land UseResidential
Legal DescriptionTHE PROMENADE AT STAFFORD RUN SEC 1, BLOCK 3, LOT 2
Census Tract671402
Assessed Land Value$41,600
Assessed Improvement Value$250,881
Assessment Year2025
About this property
Recently updated home with open and flowing floor plan. Upstairs game room has been converted into to a fourth bedroom. Call Today.
Investor Tools
$298,000
Estimated Property Value
$285,781Estimated Mortgage Balance
$12,219Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,799 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$547/month
$655/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,076
$292,481
2025
$41,600
$250,881
$292,481
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,076
$292,481
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$290,903
No
First
May 22, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$285,781
$22,219
7%
96%
$1,745/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,070/mo
$2,400/mo
$-330/mo
8.3%
