$525,000
NAL Estimated Property Value7923 Sydney Bay Ct, Richmond, TX, 77407
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringTile, Wood
Exterior
Lot Size7,970 sqft
Building Information
Year Built2013
Roof Type105
Garage Spaces1
Land Information
APN3528-09-002-0060-907
Lot Number6
SubdivisionGrand Mission Estates Sec 9
Land UseResidential
Legal DescriptionGRAND MISSION ESTATES SEC 9, BLOCK 2, LOT 6
Census Tract672907
Assessed Land Value$99,225
Assessed Improvement Value$417,675
Assessment Year2025
About this property
BEAUTIFUL WESTIN HOMES BELLAGIO PLAN HOME. VERY HIGH CEILING FROM ENTRY TO LIVING AREA, ADORNED WITH UNIQUE SPIRAL STAIRCASE, AND CORVY STAIRS LANDING. VIEW GROUND FLOOR FROM OPEN DESIGNED WALKWAY LEADING TO GAME ROOM. STUDY ROOM IS INDEED SECLUDED FOR STUDYING. THEN RETIRE TO A LARGE SIZE MASTERS, WITH DESIGNED VAULTED CEILING, AND BAY WINDOW, WITH AN OVERSIZED KINGS BATHTUB...OR JUST TAKE A BATH SITTED IN SPACIOUS SHOWER. MASTERS BEDROOM CLOSET IS HUGE AND ALSO HOUSES A STORAGE SPACE FOR YOUR HUGE BOXES.
Investor Tools
$525,000
Estimated Property Value
$265,781Estimated Mortgage Balance
$259,219Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,150 /month
Positive
Cash Flow Estimate:
$1,050 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$744/month
$827/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,307
$516,900
2025
$99,225
$417,675
$516,900
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,307
$516,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$295,000
No
First
Mar 18, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$265,781
$251,119
48%
51%
$1,769/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,050/mo
$2,596/mo
+$454/mo
7.0%
