$458,000
NAL Estimated Property Value12054 Sugar Springs Dr, Houston, TX, 77077
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size9,095 sqft
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN1064160000027
Lot Number27
SubdivisionAshford Village
Land UseResidential
Legal DescriptionLT 27 BLK 9 ASHFORD VILLAGE SEC 1
Census Tract451302
Assessed Land Value$113,737
Assessed Improvement Value$263,574
Assessment Year2025
About this property
Fully remodeled on a great corner lot. Luxury vinyl plank floors, granite countertops in kitchen, stainless steel appliances, walk-in master shower with frameless glass, and large walk-in master closet. Priced under market to sell fast!
Investor Tools
$458,000
Estimated Property Value
$297,580Estimated Mortgage Balance
$160,420Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,748 /month
Positive
Cash Flow Estimate:
$916 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$701/month
$670/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,120
$377,311
2025
$113,737
$263,574
$377,311
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,120
$377,311
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$313,700
No
First
Dec 30, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,580
$100,420
25%
65%
$1,733/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$2,403/mo
$-173/mo
5.8%
