$286,000
NAL Estimated Property Value1318 Pinecroft Dr, Sugar Land, TX, 77498
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,213 sqft
Building Information
Year Built1974
Stories1
Roof Type105
Garage Spaces2
Land Information
APN2650-03-013-4100-907
Lot Number41
SubdivisionCovington Woods Sec 3
Land UseResidential
Legal DescriptionCOVINGTON WOODS SEC 3, BLOCK 13, LOT 41
Census Tract672306
Assessed Land Value$36,400
Assessed Improvement Value$181,000
Assessment Year2025
About this property
Fantastic Home ! All fixed up and ready to go....Light and bright kitchen / breakfast area, elevated dining area, laminate floors and tile through out. Lots of windows atrium area off of living, front door and primary bedroom. Updated bath rooms. Granite counter tops in kitchen. Stainless steel appliances,fresh paint recent commodes and. Ceiling fans.
Investor Tools
$286,000
Estimated Property Value
$124,178Estimated Mortgage Balance
$161,822Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,716 /month
Positive
Cash Flow Estimate:
$572 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$452/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,995
$217,400
2025
$36,400
$181,000
$217,400
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,995
$217,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homebridge Financial Services Inc
Conventional
$138,650
No
First
Dec 30, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$124,178
$161,822
56%
43%
$832/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$832/mo
+$1,608/mo
10.2%
