$584,000
NAL Estimated Property Value14319 Castlemaine Ct, Sugar Land, TX, 77498
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size6,660 sqft
Building Information
Year Built2003
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2221-02-002-1750-907
Lot Number175
SubdivisionChelsea Harbour Sec 2
Land UseResidential
Legal DescriptionCHELSEA HARBOUR SEC 2, BLOCK 2, LOT 175
Census Tract672802
Assessed Land Value$97,500
Assessed Improvement Value$470,082
Assessment Year2025
About this property
Well kept, updated home on water. Great floor plan. Hardwood in study and dining. Tile in kitchen and family room. Granite kitchen counter. Master and 2nd bedroom have bay windows. Big balcony overlook lake. Good size bedrooms and closet space. Carpet and pad installed 6/9/2019. Sprinkler. ceiling fans. Double insulated windows. back yard is not fenced.
Investor Tools
$584,000
Estimated Property Value
$316,274Estimated Mortgage Balance
$267,726Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,504 /month
Positive
Cash Flow Estimate:
$1,168 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$783/month
$850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,471
$535,594
2025
$97,500
$470,082
$567,582
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,471
$535,594
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mutual Of Omaha Mortgage Inc
Conventional
$349,000
No
First
Jun 22, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$316,274
$237,726
42%
54%
$2,093/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,150/mo
$2,943/mo
+$207/mo
6.5%
