$280,000
NAL Estimated Property Value13775 Drakewood Dr, Sugar Land, TX, 77498
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet
Exterior
Lot Size6,934 sqft
Building Information
Year Built1973
Stories1
Roof Type105
Garage Spaces2
Land Information
APN2650-02-011-1200-907
Lot Number12
SubdivisionCovington Woods Sec 2
Land UseResidential
Legal DescriptionCOVINGTON WOODS SEC 2, BLOCK 11, LOT 12
Census Tract672306
Assessed Land Value$34,580
Assessed Improvement Value$180,320
Assessment Year2025
About this property
Great home Great neighborhood Great owner. This is a real gem for a rental home. Granite counter tops in the kitchen and bathrooms with stone backsplash. Ceramic tile and wood laminate throughout home with one carpeted room. Stainless steel appliances. This home comes with Refrigerator, Washer and Dryer. Rear covered patio with large shed. A bonus is the water softener. Location, Location, Location close to the park, the pool, the Elementary school and Middle school. Very nice and peaceful
Investor Tools
$280,000
Estimated Property Value
$106,872Estimated Mortgage Balance
$173,128Estimated Equity
63% 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
$446/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,949
$214,900
2025
$34,580
$180,320
$214,900
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,949
$214,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homebridge Financial Services Inc
Conventional
$119,090
No
First
Jan 29, 2021
Feb 2031
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$106,872
$185,128
63%
38%
$715/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$715/mo
+$1,725/mo
10.5%
