Last 24 Hours
$280,000
NAL Estimated Property Value1138 Pinecroft Dr, Sugar Land, TX, 77498
Off Market
4 Beds
2 Bath
1,824 Sq Ft
$128.84 / sqft
Built in 1974Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size7,297 sqft
Building Information
Year Built1974
Stories1
Roof Type105
Garage Spaces2
Land Information
APN2650-02-011-0800-907
Lot Number8
SubdivisionCovington Woods Sec 2
Land UseResidential
Legal DescriptionCOVINGTON WOODS SEC 2, BLOCK 11, LOT 8
Census Tract672306
Assessed Land Value$36,400
Assessed Improvement Value$199,824
Assessment Year2025
About this property
It's a great opportunity to make this your cozy lovely hose, property have the windows recently replace, second floor flooring recently replaced, also second floor bathroom recently updated, Kitchen floor recently replaced. Easy access to principal roads and highways, closer to stores and Shopping centers
Investor Tools
$280,000
Estimated Property Value
$215,335Estimated Mortgage Balance
$58,205Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$478/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,341
$236,224
2025
$36,400
$199,824
$236,224
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,341
$236,224
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$237,616
Yes
First
Jun 7, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,335
$71,665
24%
77%
$1,425/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,150/mo
$1,625/mo
+$1,525/mo
13.5%
12.4%