$320,000
2014 First Crossing Boulevard, Sugar Land, TX, 77478
On Market
Just Added
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringLaminate, Tile
Exterior
Lot Size6,875 sqft
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces2
Land Information
APN3770-01-006-0240-907
Lot Number24
SubdivisionThe Highlands Sec 1
Land UseResidential
Legal DescriptionTHE HIGHLANDS SEC 1, BLOCK 6, LOT 24
Census Tract671601
Assessed Land Value$39,000
Assessed Improvement Value$235,252
Assessment Year2025
About this property
LOCATION LOCATION LOCATION This single story home is located in the heart of First Colony. Easy access to Highway 6, shopping and medical facilities. The property has a recent roof, recent windows and recent gutters. The microwave and refrigerator are also recent. Washer, dryer and refrigerator are included. The front door was recently replaced as was the right garage door opener. The home features an open floor plan with the kitchen looking out to the large family room. Four good sized bedrooms. The primary bathroom was updated in 2024.
Investor Tools
$206,627Estimated Mortgage Balance
$94,373Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$307/month
$630/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,180
$274,252
2025
$39,000
$235,252
$274,252
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,180
$274,252
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$225,000
No
First
Feb 11, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,627
$94,373
31%
69%
$1,349/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,370/mo
$1,979/mo
+$391/mo
9.4%
