$421,000
NAL Estimated Property Value202 Angela Ln, Stafford, TX, 77477
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
Exterior
Lot Size2,119 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2604-03-004-0011-910
Lot Number1
SubdivisionColony Lake Estates Sec 3
Land UseResidential
Legal DescriptionCOLONY LAKE ESTATES SEC 3, BLOCK 4, LOT 1, (PT) (25% LAND IN STAFFORD MSD)
Census Tract671402
Assessed Land Value$65,000
Assessed Improvement Value$308,585
Assessment Year2025
About this property
Close to Belt 8, 90A and 59. 15 minutes to Medical Center. Newly paint inside and new carpet. the property has no upgrade but the price accordingly. roof replaced 2021.
Investor Tools
$421,000
Estimated Property Value
$0Estimated Mortgage Balance
$421,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,526 /month
Positive
Cash Flow Estimate:
$842 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$199/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$282
$373,585
2025
$65,000
$308,585
$373,585
No
Tax History
Year
Tax Paid
Assessed Value
2025
$282
$373,585
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$426,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$175/mo
+$2,495/mo
7.6%
