$522,000
NAL Estimated Property Value2106 Black Oak Dr, Sugar Land, TX, 77479
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesRefrigerator, Dishwasher, Disposal, Microwave, Gas Range, Electric Oven
Exterior
Lot Size7,536 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APN8707-06-003-0530-907
Lot Number53
SubdivisionTelfair Sec 6
Land UseResidential
Legal DescriptionTELFAIR SEC 6, BLOCK 3, LOT 53
Census Tract673902
Assessed Land Value$104,975
Assessed Improvement Value$393,134
Assessment Year2025
About this property
Beautiful one story home with open floor plan. Elegant formal dining room and living room. Kitchen hosts granite counter-tops and stainless steel appliances. Family room with fire place. Spacious master suite with spa like master bathroom complete with walk-in shower, whirlpool tub and separate shower. Secondary bedrooms with walk-in closets. Second bathroom with tub/shower combo. Study could be used as the 4th bedroom. Beautifully maintained fenced backyard.
Investor Tools
$522,000
Estimated Property Value
$307,247Estimated Mortgage Balance
$214,753Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,132 /month
Positive
Cash Flow Estimate:
$1,044 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$962/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,928
$498,109
2025
$104,975
$393,134
$498,109
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,928
$498,109
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Premia Mortgage Llc
Fha
$341,696
Yes
First
Feb 24, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$307,247
$217,753
41%
59%
$2,049/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,049/mo
+$1,291/mo
7.7%
