$431,000
NAL Estimated Property Value8143 Bellwick Bay Ct, Richmond, TX, 77407
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher, Refrigerator
Exterior
Lot Size5,600 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN3536-20-001-0090-907
Lot Number9
SubdivisionGrand Vista Sec 20
Land UseResidential
Legal DescriptionGRAND VISTA SEC 20, BLOCK 1, LOT 9
Census Tract672907
Assessed Land Value$53,040
Assessed Improvement Value$347,649
Assessment Year2025
About this property
Discover your dream home in this 4 bed, 3 bath beauty! With a home office, game room, media room & open floor plan this home is designed with your comfort and entertaining needs in mind. Custom touches throughout add elegance and charm to feel right at home. Don't miss the opportunity and schedule your showing today.
Investor Tools
$431,000
Estimated Property Value
$255,278Estimated Mortgage Balance
$175,722Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,586 /month
Positive
Cash Flow Estimate:
$862 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$707/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,326
$400,689
2025
$53,040
$347,649
$400,689
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,326
$400,689
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Flagstar Bank Fsb
Conventional
$283,900
No
First
Feb 24, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$255,278
$164,722
39%
59%
$1,703/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,050/mo
$1,703/mo
+$1,347/mo
8.5%
