$412,000
NAL Estimated Property Value8006 Colony Chase Ct, Richmond, TX, 77407
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,374 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN3536-19-002-0650-907
Lot Number65
SubdivisionGrand Vista Sec 19
Land UseResidential
Legal DescriptionGRAND VISTA SEC 19, BLOCK 2, LOT 65
Census Tract672907
Assessed Land Value$55,692
Assessed Improvement Value$342,715
Assessment Year2025
About this property
Experience beautiful memories in this property is located in grand vista community of Richmond, TX. This beautifully well maintained 4-bedroom, 3 bath home seated on a Cul-de-sac has a covered patio and spacious backyard. Landlord requires 3 times of rent as income. room sizes are approximate, please re-verify. Home will be ready for move-in the first week of May 2023. Showing starts April 19, 2023. Kindly send showing requests at least two hours prior to showing.
Investor Tools
$412,000
Estimated Property Value
$175,686Estimated Mortgage Balance
$236,314Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,472 /month
Positive
Cash Flow Estimate:
$824 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$696/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,290
$398,407
2025
$55,692
$342,715
$398,407
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,290
$398,407
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Chen Chen Chi
Conventional
$195,000
No
First
Mar 26, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,686
$224,314
56%
43%
$1,170/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,050/mo
$1,170/mo
+$1,880/mo
8.9%
