$425,000
NAL Estimated Property Value214 Darby Trails Dr, Sugar Land, TX, 77479
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Oven, Microwave, Gas Cooktop, Dryer, Refrigerator, Dishwasher
FlooringVinyl, Wood
Exterior
Lot Size6,177 sqft
Building Information
Year Built1995
Stories1
Roof Type105
Garage Spaces1
Land Information
APN6015-27-001-0610-907
Lot Number61
SubdivisionNew Territory Parcel Sf-27
Land UseResidential
Legal DescriptionNEW TERRITORY PARCEL SF-27, BLOCK 1, LOT 61
Census Tract673802
Assessed Land Value$47,736
Assessed Improvement Value$286,112
Assessment Year2025
About this property
This well-maintained home features several recent updates, including an updated bathroom and a new roof (2024) for added peace of mind. Interior improvements completed in 2022 include new ceiling fans and updated light fixtures, enhancing both style and comfort throughout the home. The kitchen has been upgraded with a new chandelier, new stove, new microwave, and new dishwasher, offering modern convenience and functionality. These thoughtful updates make this home move in ready.
Investor Tools
$425,000
Estimated Property Value
$235,096Estimated Mortgage Balance
$190,343Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,550 /month
Positive
Cash Flow Estimate:
$850 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$527/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,194
$333,848
2025
$47,736
$286,112
$333,848
Yes (2012)
Tax History
Year
Tax Paid
Assessed Value
2025
$4,194
$333,848
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$256,000
No
First
Feb 8, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$235,096
$189,904
44%
55%
$1,535/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$1,535/mo
+$1,045/mo
7.3%
