$488,000
NAL Estimated Property Value13910 Blue Vista Drive, Sugar Land, TX, 77498
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size8,179 sqft
Building Information
Year Built2002
Stories2
Roof Type105
Garage Spaces2
Land Information
APN3517-07-002-0060-907
Lot Number6
SubdivisionGlen Laurel Sec 7
Land UseResidential
Legal DescriptionGLEN LAUREL SEC 7, BLOCK 2, LOT 6
Census Tract672304
Assessed Land Value$65,000
Assessed Improvement Value$370,408
Assessment Year2025
Investor Tools
$488,000
Estimated Property Value
$300,986Estimated Mortgage Balance
$187,014Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,928 /month
Positive
Cash Flow Estimate:
$976 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$697/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,920
$435,408
2025
$65,000
$370,408
$435,408
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,920
$435,408
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$329,600
No
First
Oct 14, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$300,986
$187,014
38%
62%
$1,977/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,150/mo
$2,477/mo
+$673/mo
7.7%
