$414,000
NAL Estimated Property Value2011 Pearl St, Sugar Land, TX, 77498
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Cooktop, Refrigerator
Exterior
Lot Size6,270 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN5744-00-002-0310-907
Lot Number31
SubdivisionThe Park At Eldridge
Land UseResidential Single Family Houses
Legal DescriptionTHE PARK AT ELDRIDGE, BLOCK 2, LOT 31
Census Tract672305
Assessed Land Value$105,470
Assessed Improvement Value$264,229
Assessment Year2025
About this property
Clean and new! This sweet home comes with stainless steel stove and Refrigerator. Plantation type window coverings throughout entire home. This beautiful Brightland home was competed in February 2025. Located in the City of Sugar Land. Fantastic four bedrooms three full baths.
Investor Tools
$414,000
Estimated Property Value
$350,611Estimated Mortgage Balance
$63,389Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,484 /month
Positive
Cash Flow Estimate:
$828 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$713/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,484
$352,825
2025
$105,470
$264,229
$369,699
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,484
$352,825
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brightland Mortgage Services Ltd
Conventional
$358,543
No
First
Feb 28, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$350,611
$63,389
15%
85%
$2,150/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,150/mo
$2,150/mo
+$1,000/mo
9.1%
