$214,000
NAL Estimated Property Value10011 Bell Towne Drive, Sugar Land, TX, 77498
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringCarpet, Tile
Exterior
Lot Size5,500 sqft
Building Information
Year Built1981
Stories1
Roof Type105
Garage Spaces1
Land Information
APN8100-04-008-0350-907
Lot Number35
SubdivisionTownewest Sec 4
Land UseResidential
Legal DescriptionTOWNEWEST SEC 4, BLOCK 8, LOT 35
Census Tract672402
Assessed Land Value$32,110
Assessed Improvement Value$145,770
Assessment Year2025
About this property
Charming one-story 3 bedroom home with half a bath and a full bath at the heart of Sugar Land. It has tile floors throughout the whole house, a cozy fireplace, lots of sunlight (provided by the windows in the kitchen/living room area), and a recent fence. The backyard offers entertainment possibilities with its outdoor patio and spacious yard. All of the room sizes are approximated. Schedule your showings today!
Investor Tools
$214,000
Estimated Property Value
$198,901Estimated Mortgage Balance
$15,099Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$138/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$581
$177,880
2025
$32,110
$145,770
$177,880
No
Tax History
Year
Tax Paid
Assessed Value
2025
$581
$177,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Royal Pacific Funding Corp
Fha
$213,069
Yes
First
Oct 5, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,901
$15,099
7%
93%
$1,278/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$1,628/mo
+$812/mo
13.7%
