$328,000
NAL Estimated Property Value12702 Orchard Summit Dr, Sugar Land, TX, 77498
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Lot Size6,192 sqft
Building Information
Year Built1999
Stories2
Roof Type105
Garage Spaces2
Land Information
APN7515-05-003-0150-907
Lot Number15
SubdivisionStratford Park Village Five
Land UseResidential
Legal DescriptionSTRATFORD PARK VILLAGE FIVE, BLOCK 3, LOT 15
Census Tract672801
Assessed Land Value$46,800
Assessed Improvement Value$269,968
Assessment Year2025
About this property
Beautiful Home inside and outside. Master bedroom down stair with wide door. Granit counter top of kitchen; A large Dining room and back yard. Never flooding and house locates not in flood zone.
Investor Tools
$328,000
Estimated Property Value
$261,049Estimated Mortgage Balance
$66,951Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,968 /month
Positive
Cash Flow Estimate:
$656 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$405/month
$430/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,223
$316,768
2025
$46,800
$269,968
$316,768
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,223
$316,768
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$277,200
No
First
Mar 8, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$261,049
$67,951
20%
80%
$1,662/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,150/mo
$2,092/mo
+$1,058/mo
11.5%
