$322,924
NAL Estimated Property Value14403 Sugar Mill Cir, Houston, TX, 77095
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size8,050 sqft
Building Information
Year Built1979
Stories2
Garage Spaces2
Land Information
APN1101530000033
Lot Number33
SubdivisionHearthstone
Land UseResidential
Legal DescriptionLT 33 BLK 15 HEARTHSTONE SEC 2
Census Tract540901
Assessed Land Value$65,241
Assessed Improvement Value$257,683
Assessment Year2025
About this property
Nestled within the tranquil Hearthstone golf community, this charming residence offers 4 bedrooms, 2.5 baths, and a spacious cul-de-sac lot. The exterior features manicured lawns, mature landscaping, and a swimming pool with a paved patio area. The fenced backyard provides privacy and security for relaxation and recreation. Residents enjoy access to amenities including golf courses, clubhouses, and walking trails. This home combines comfort, style, and convenience in a desirable location.
Investor Tools
$322,924
Estimated Property Value
$281,873Estimated Mortgage Balance
$41,051Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,214 /month
Positive
Cash Flow Estimate:
$738 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$144/month
$485/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$111
$322,924
2025
$65,241
$257,683
$322,924
No
Tax History
Year
Tax Paid
Assessed Value
2024
$111
$322,924
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$289,600
No
First
Nov 5, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,873
$41,051
12%
87%
$1,737/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,640/mo
$2,222/mo
+$418/mo
9.8%
