$526,000
NAL Estimated Property Value14226 Ayers Rock Rd, Sugar Land, TX, 77498
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size6,600 sqft
Building Information
Year Built2005
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2221-02-002-0810-907
Lot Number81
SubdivisionChelsea Harbour Sec 2
Land UseResidential
Legal DescriptionCHELSEA HARBOUR SEC 2, BLOCK 2, LOT 81
Census Tract672802
Assessed Land Value$97,500
Assessed Improvement Value$485,564
Assessment Year2025
About this property
Come out and see this beauty! No front neighbors! This 4 Bedroom, 3.5 Bath home is waiting for you to come and admire! High ceilings, large kitchen and a beautiful water view are just the beginning of this home. Relax on your back porch and take in the canal sprinkler. Three large bedrooms up and a game room round out this home. Make an appointment today!
Investor Tools
$526,000
Estimated Property Value
$240,720Estimated Mortgage Balance
$285,280Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,156 /month
Positive
Cash Flow Estimate:
$1,052 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$730/month
$1,500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,127
$512,395
2025
$97,500
$485,564
$583,064
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,127
$512,395
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Flagstone Financial Services Inc
Conventional
$270,400
No
First
Sep 4, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$240,720
$276,280
53%
46%
$1,622/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,150/mo
$3,122/mo
+$28/mo
7.2%
