$268,000
NAL Estimated Property Value21 River Creek Way, Sugar Land, TX, 77478
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Electric Oven
FlooringCarpet, Tile
Exterior
Lot Size3,535 sqft
Building Information
Year Built1976
Stories1
Roof Type183
Garage Spaces2
Land Information
APN7550-16-000-0210-907
Lot Number21
SubdivisionSugar Creek Sec 16
Land UseResidential
Legal DescriptionSUGAR CREEK SEC 16, LOT 21
Census Tract671700
Assessed Land Value$53,025
Assessed Improvement Value$165,962
Assessment Year2025
About this property
Darling totally updated 1 story Townhomes in Sugar Creek, close to 59 and shopping. Granite in Kitchen and Bathrooms. The home offers 2 bedrooms and 2 bathrooms, grey Designer Tile and carpet and bedrooms, Huge open Living area with fireplace and dining room and skylight, a alcove with bookshelves makes the perfect study. Fenced Patio with sliding doors of the kitchen and master bedroom, to sit and enjoy your coffee. Front of the home has green belt. Quite neighborhood, around the corner from Riverbend Country Club or Sugar Creek Country Club.
Investor Tools
$268,000
Estimated Property Value
$170,398Estimated Mortgage Balance
$97,602Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,608 /month
Positive
Cash Flow Estimate:
$536 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$299/month
$1,250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,242
$218,987
2025
$53,025
$165,962
$218,987
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,242
$218,987
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending A Plainscapital Company
Conventional
$198,000
No
First
May 15, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,398
$106,602
38%
64%
$1,188/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,800/mo
$2,438/mo
$-638/mo
8.1%
