$561,484
NAL Estimated Property Value14414 Castlemaine Ct, Sugar Land, TX, 77498
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size6,997 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2221-02-002-1890-907
Lot Number189
SubdivisionChelsea Harbour Sec 2
Land UseResidential
Legal DescriptionCHELSEA HARBOUR SEC 2, BLOCK 2, LOT 189
Census Tract672802
Assessed Land Value$92,625
Assessed Improvement Value$468,859
Assessment Year2025
About this property
Buyer could not get the loan. Best deal in Chelsea Harbor Subdivision. Priced below market for a quick deal. Hurry!! Please send offers with pre approval letters. $250.00 option fee. Seller motivated.
Investor Tools
$561,484
Estimated Property Value
$561,117Estimated Mortgage Balance
$367Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,369 /month
Positive
Cash Flow Estimate:
$1,123 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$973/month
$1,485/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,865
$561,484
2025
$92,625
$468,859
$561,484
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,865
$561,484
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$472,030
Yes
First
Apr 27, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$561,117
$367
0%
100%
$3,543/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,150/mo
$5,028/mo
$-1,878/mo
6.7%
