$396,000
NAL Estimated Property Value9603 Harmony Lake Ln, Richmond, TX, 77469
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size8,124 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN1650-11-001-0080-901
Lot Number8
SubdivisionBonbrook Plantation North Sec 11
Land UseResidential
Legal DescriptionBONBROOK PLANTATION NORTH SEC 11, BLOCK 1, LOT 8
Census Tract675502
Assessed Land Value$43,893
Assessed Improvement Value$322,516
Assessment Year2025
About this property
This fully functional property is move-in ready with just a little TLC needed. The home has been well maintained overall—just needs some light cleaning and minor cosmetic attention. Carpet could be replaced or deep-cleaned for showings, and any leftover items can stay or be removed depending on your preference. Perfect for an investor or homeowner looking to get into a great neighborhood at below-market pricing. With minimal effort, this property can quickly shine again and make for a strong rental or a comfortable personal home.
Investor Tools
$396,000
Estimated Property Value
$209,811Estimated Mortgage Balance
$186,189Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,376 /month
Positive
Cash Flow Estimate:
$792 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$747/month
$770/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,985
$366,409
2025
$43,893
$322,516
$366,409
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,985
$366,409
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Va
$260,035
Yes
First
Feb 28, 2017
Mar 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,811
$167,189
44%
53%
$1,560/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$2,330/mo
$-30/mo
7.0%
