$2,700
8606 Belfast Manor Ln, Richmond, TX, 77407
Pending
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,662 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN3536-21-001-0120-907
Lot Number12
SubdivisionGrand Vista Sec 21
Land UseResidential
Legal DescriptionGRAND VISTA SEC 21, BLOCK 1, LOT 12
Census Tract672907
Assessed Land Value$54,600
Assessed Improvement Value$345,916
Assessment Year2025
About this property
Welcome to 8606 Belfast Manor Lane, a beautifully designed two-story home in the desirable Grand Vista community. Offering approximately 2,585 square feet of thoughtfully planned living space, this home features 4 spacious bedrooms, 3.5 bathrooms, and an open-concept layout ideal for both everyday living and entertaining. Ideally located with easy access to Westpark Tollway, Grand Parkway (SH 99), shopping, dining, parks
Investor Tools
$156,110Estimated Mortgage Balance
$267,958Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,682 /month
Positive
Cash Flow Estimate:
$894 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$713/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,324
$400,516
2025
$54,600
$345,916
$400,516
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,324
$400,516
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citadel Servicing Corporation
Conventional
$173,250
No
First
Dec 27, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$156,110
$280,890
64%
35%
$997/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,050/mo
$997/mo
+$2,053/mo
8.2%
