$338,000
NAL Estimated Property Value531 Leisure Dr, Stafford, TX, 77477
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size6,255 sqft
Building Information
Year Built1996
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5852-01-001-0030-910
Lot Number3
SubdivisionThe Promenade At Stafford Run Sec 1
Land UseResidential
Legal DescriptionTHE PROMENADE AT STAFFORD RUN SEC 1, BLOCK 1, LOT 3
Census Tract671402
Assessed Land Value$40,300
Assessed Improvement Value$265,325
Assessment Year2025
About this property
Welcome to 531 Leisure Drive! This inviting home features a spacious layout with plenty of natural light. The large backyard is perfect for enjoying outdoor activities or creating an outdoor oasis. The property is conveniently situated near local amenities, parks, and schools, ensuring you have everything you need within reach. Whether you’re entertaining guests in the open living area or enjoying quiet moments in your cozy bedrooms. Don’t miss the opportunity to make this beautiful property yours!
Investor Tools
$338,000
Estimated Property Value
$276,522Estimated Mortgage Balance
$61,478Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,100 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$583/month
$595/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,304
$305,625
2025
$40,300
$265,325
$305,625
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,304
$305,625
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Houston Home Loan Inc
Conventional
$285,000
No
First
Sep 26, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,522
$90,478
24%
82%
$1,709/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$2,304/mo
+$366/mo
9.5%
