$793,000
NAL Estimated Property Value22 Harbor View Dr, Sugar Land, TX, 77479
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
FlooringCarpet, Tile
Exterior
Lot Size13,671 sqft
Building Information
Year Built1994
Stories2
Roof Type105
Garage Spaces3
Land Information
APN6850-01-002-0030-907
Lot Number3
SubdivisionPoint Royale Sec 1
Land UseResidential
Legal DescriptionPOINT ROYALE SEC 1, BLOCK 2, LOT 3
Census Tract673904
Assessed Land Value$247,124
Assessed Improvement Value$550,927
Assessment Year2025
About this property
One of a kind! Located in a private subdivision with gated entry. Featuring panoramic water views from all living areas, plus the back and front porches. Large open and flowing footprint with two bedrooms and two full baths downstairs, game room, three bedrooms and two baths upstairs. Easy walk/bike ride to highly rated FBISD schools, shopping, park, soccer fields, swimming pool, tennis courts, The Club (sports complex) and other amenities. Priced to sell below market so you can add your own decor and appliance upgrades.
Investor Tools
$793,000
Estimated Property Value
$426,891Estimated Mortgage Balance
$366,109Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,758 /month
Positive
Cash Flow Estimate:
$1,586 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,306/month
$1,450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,704
$775,733
2025
$247,124
$550,927
$798,051
No
Tax History
Year
Tax Paid
Assessed Value
2025
$11,704
$775,733
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Royal Pacific Funding Corp
Conventional
$480,500
No
First
Aug 4, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$426,891
$348,842
44%
54%
$2,881/mo
