$554,000
NAL Estimated Property Value1 Burnham Cir, Sugar Land, TX, 77478
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Wine Refrigerator, Gas Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator, Cooktop
FlooringCarpet, Laminate, Tile
Exterior
Lot Size9,130 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces2
Land Information
APN7550-22-005-0980-907
Lot Number98
SubdivisionSugar Creek Sec 22
Land UseResidential
Legal DescriptionSUGAR CREEK SEC 22, BLOCK 5, LOT 98, R/P
Census Tract671700
Assessed Land Value$74,360
Assessed Improvement Value$428,343
Assessment Year2025
About this property
Step into your 1-story haven in Sugar Creek! This Single-Family gem offers 3 bedrooms, 2.5 bathrooms, and 2603 sq ft of living space. Enjoy a 2.5 garage, cedar walkway, covered dining area, pool, and spa in your private oasis. Wood floors, granite kitchen island, upgraded appliances, custom lighting, surround sound, meditation garden, dual shower, and double walk-in closets add luxury. Situated on a generous 9130 sq ft lot, 1 Burnham Cir is a charming and updated retreat, ideal for creating cherished memories. This property is a must-see!
Investor Tools
$554,000
Estimated Property Value
$0Estimated Mortgage Balance
$73,839Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,324 /month
Positive
Cash Flow Estimate:
$1,108 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$711/month
$1,496/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,756
$502,703
2025
$74,360
$428,343
$502,703
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,756
$502,703
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$554,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,370/mo
$1,496/mo
+$874/mo
5.1%
