$475,800
NAL Estimated Property Value142 Bluebonnet St, Sugar Land, TX, 77478
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Convection Oven, Microwave, Gas Cooktop, Dishwasher
Exterior
Lot Size10,171 sqft
Building Information
Year Built1968
Stories1
Roof Type112
Garage Spaces2
Land Information
APN2200-02-001-3000-907
Lot Number30
SubdivisionBrookside Addn Sec 2
Land UseResidential
Legal DescriptionBROOKSIDE ADDN SEC 2, BLOCK 1, LOT 30, ACRES .2425
Census Tract672100
Assessed Land Value$72,930
Assessed Improvement Value$403,811
Assessment Year2025
About this property
Location, location, location!! Located minutes from Hwy 59, this charming 1960s bungalow has undergone an extensive interior remodel including kitchen, baths, windows, PEX plumbing, A/C and tankless water heater. Exterior updates include a gorgeous pool installed in 2018, fence, automatic gate, irrigation system and landscaping. This one won't last long, come see today!!
Investor Tools
$475,800
Estimated Property Value
$354,732Estimated Mortgage Balance
$121,068Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,855 /month
Positive
Cash Flow Estimate:
$952 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$749/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,607
$475,800
2025
$72,930
$403,811
$476,741
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,607
$475,800
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Resource One Cu
Conventional
$380,000
No
First
Oct 18, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$354,732
$121,068
25%
75%
$2,279/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,370/mo
$2,279/mo
+$91/mo
6.0%
