$414,680
NAL Estimated Property Value9610 Japonica Dr, Richmond, TX, 77469
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Gas Oven, Tankless Water Heater, Water Softener Owned
FlooringTile
Exterior
Lot Size11,555 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN1651-10-002-0210-901
Lot Number21
SubdivisionBonbrook Plantation South Sec 10
Land UseResidential
Legal DescriptionBONBROOK PLANTATION SOUTH SEC 10, BLOCK 2, LOT 21
Census Tract675502
Assessed Land Value$53,539
Assessed Improvement Value$361,141
Assessment Year2025
About this property
Don't miss this stunning single-story home with an open concept and spacious back patio, perfect for gatherings. The three-car garage features epoxy floors, space for storage or a workshop. Enjoy the smart home package, water softener and 50 AMP backup generator plug. Located across from a park, this property is ideal for entertaining and everyday living.
Investor Tools
$414,680
Estimated Property Value
$377,904Estimated Mortgage Balance
$36,776Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,514 /month
Positive
Cash Flow Estimate:
$838 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$849/month
$770/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,117
$414,680
2025
$53,539
$361,141
$414,680
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,117
$414,680
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nfm Lending
Fha
$382,936
Yes
First
Aug 8, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$377,904
$36,776
8%
91%
$2,296/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$3,066/mo
$-766/mo
6.7%
