1view

Owner Contacts

$666,000

NAL Estimated Property Value

10731 Sugar Hill Dr, Houston, TX, 77042

Off Market

4 Beds

3 Bath

2,437 Sq Ft

$268.77 / sqft

Built in 1967

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Refrigerator

FlooringTile, Wood

Exterior

Private Pool

Lot Size9,226 sqft

Building Information

Year Built1967

Stories1

Garage Spaces2

Land Information

APN0971860000031

Lot Number31

SubdivisionWalnut Bend

Land UseResidential

Legal DescriptionLT 31 BLK 23 WALNUT BEND SEC 7

Census Tract450803

Assessed Land Value$180,250

Assessed Improvement Value$464,862

Assessment Year2025

About this property

Stunning 4 bed, 2.5 bath with a recently RENOVATED POOL in desirable Walnut Bend. This 2,437 sq. ft. gem has had $200K in upgrades since 2020 & NEVER FLOODED (*per seller). Kitchen recently updated with quartz countertops, new backsplash and sink. Fully renovated primary bath & new custom walk-in closet, new carpet, double pane windows, new PEX plumbing, HVAC and water heater replaced! See full updates list in attachments. The garage was renovated with epoxied flooring, split AC unit, and in-ceiling speakers, perfect for a workout/game/bonus room or re-using for parking. Foundation repair w/ transferable warranty, electrical panel (2021), roof (2017), in-ceiling speakers. Pre-plumbed for a future outdoor kitchen & shower. Set up for portable generator hookup! Includes a bonus room off the kitchen, ideal for an office/playroom, and a formal dining room for entertaining. Convenient half bath with backyard access, perfect for pool use.

Investor Tools

$666,000

Estimated Property Value

$331,447Estimated Mortgage Balance

$334,553Estimated Equity

52% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,996 /month

Positive

Cash Flow Estimate:

$1,332 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$919/month

$1,200/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,694

$645,112

2025

$180,250

$464,862

$645,112

Tax History

Year

Tax Paid

Assessed Value

2024

$7,694

$645,112

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Wells Fargo Bank Na

Conventional

$340,000

First

Dec 18, 2024

Jan 2035

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$331,447

$369,553

52%

50%

$2,039/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,440/mo

$3,239/mo

$-799/mo

4.4%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area