$409,000
NAL Estimated Property Value1543 Locke Ln, Sugar Land, TX, 77478
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
FlooringCarpet
Exterior
Lot Size5,730 sqft
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces2
Land Information
APN7550-26-002-0110-907
Lot Number11
SubdivisionSugar Creek Sec 26
Land UseResidential
Legal DescriptionSUGAR CREEK SEC 26, BLOCK 2, LOT 11
Census Tract671700
Assessed Land Value$49,400
Assessed Improvement Value$266,720
Assessment Year2025
About this property
One-story living in Incomparable Sugar Creek. A covered porch and gated courtyard entry welcomes you to the patio home. Wonderful floor plan features two large living rooms! Spacious kitchen and baths have been updated. The primary suite features a jetted tub, separate shower, double sinks and a huge closets. Energy efficient windows. Expanded driveway. Extended private garden patio with pergola offers lots of outdoor living space to enjoy. Convenient location and accessibility, Hone being sold AS IS. Low Tax Rate!
Investor Tools
$409,000
Estimated Property Value
$301,657Estimated Mortgage Balance
$107,343Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,454 /month
Positive
Cash Flow Estimate:
$818 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$495/month
$650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,893
$316,120
2025
$49,400
$266,720
$316,120
Yes (2022)
Tax History
Year
Tax Paid
Assessed Value
2025
$3,893
$316,120
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Next Door Lending Llc
Conventional
$256,000
No
First
May 5, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$301,657
$148,343
32%
74%
$1,895/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,370/mo
$2,545/mo
$-175/mo
7.0%
