$467,000
NAL Estimated Property Value1411 Shady Bend Drive, Sugar Land, TX, 77479
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size8,023 sqft
Building Information
Year Built2002
Stories2
Roof Type105
Garage Spaces2
Land Information
APN3020-01-005-0030-901
Lot Number3
SubdivisionGreatwood Brooks Mill
Land UseResidential
Legal DescriptionGREATWOOD BROOKS MILL SEC 1, BLOCK 5, LOT 3
Census Tract674602
Assessed Land Value$60,710
Assessed Improvement Value$447,371
Assessment Year2025
About this property
Beautiful Plantation home in Greatwood's sought after Brooks Mill neighborhood within walking distance to Campbell Elementary. Stunning balcony view of main living area. The spacious living area flows from the entry to kitchen and out to sparkling pool. Front room as you enter could function as formal living, formal dining, etc. Large open kitchen splits into breakfast room. Custom blinds. Stainless steel kitchen appliances. Get ready for entertaining family and friends in the spacious backyard with a pool and hot tub.
Investor Tools
$467,000
Estimated Property Value
$304,061Estimated Mortgage Balance
$162,939Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,802 /month
Positive
Cash Flow Estimate:
$934 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$725/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,367
$445,500
2025
$60,710
$447,371
$508,081
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,367
$445,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$324,000
No
First
Jan 6, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$304,061
$162,939
34%
65%
$1,943/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,043/mo
+$297/mo
8.6%
