$408,075
NAL Estimated Property Value9111 Darby Park Ln, Richmond, TX, 77407
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size6,588 sqft
Building Information
Year Built2017
Garage Spaces2
Land Information
APN3536-03-001-0050-907
Lot Number5
SubdivisionGrand Vista Sec 3
Land UseResidential
Legal DescriptionGRAND VISTA SEC 3, BLOCK 1, LOT 5
Census Tract672904
Assessed Land Value$55,988
Assessed Improvement Value$352,087
Assessment Year2025
About this property
Built by Taylor Morrison - 2-Story home with 2 bedrooms up and 2 bedrooms down. Study, media room, and game room to over look the family area. Four sides brick around first floor and covered bricked patio. garage with extra half storage space. Backs up to no immediate neighbor on a low traffic cul de sac street.
Investor Tools
$408,075
Estimated Property Value
$382,094Estimated Mortgage Balance
$25,981Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,448 /month
Positive
Cash Flow Estimate:
$816 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$707/month
$950/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,443
$408,075
2025
$55,988
$352,087
$408,075
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,443
$408,075
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$383,200
No
First
Mar 11, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$382,094
$25,981
6%
94%
$2,298/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,050/mo
$3,248/mo
$-198/mo
9.0%
