$218,000
NAL Estimated Property Value13911 Clear Forest Dr, Sugar Land, TX, 77498
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesMicrowave
FlooringTile
Exterior
Lot Size5,510 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces2
Land Information
APN8100-06-003-0050-907
Lot Number5
SubdivisionTownewest Sec 6
Land UseResidential
Legal DescriptionTOWNEWEST SEC 6, BLOCK 3, LOT 5
Census Tract672304
Assessed Land Value$32,110
Assessed Improvement Value$175,637
Assessment Year2025
About this property
Recently remodeled home on a Col-De Sac, Tile flooring, Ceiling fans, Cozy fire place, freshly painted, LED lights all around the house, stainless steal appliances, Roof from 2022, AC and duct from 2020. Nice back patio, Shed and Dog house.
Investor Tools
$218,000
Estimated Property Value
$198,635Estimated Mortgage Balance
$19,365Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,470 /month
Positive
Cash Flow Estimate:
$490 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$294/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,442
$207,747
2025
$32,110
$175,637
$207,747
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,442
$207,747
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Residential Wholesale Mortgage Inc
Conventional
$199,500
No
First
Feb 27, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,635
$19,365
8%
91%
$1,197/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$1,697/mo
+$743/mo
13.4%
