$317,000
NAL Estimated Property Value2206 Sunset Trl, Sugar Land, TX, 77478
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesConvection Oven, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size5,352 sqft
Building Information
Year Built1979
Stories1
Roof Type114
Garage Spaces2
Land Information
APN3770-02-005-0080-907
Lot Number8
SubdivisionThe Highlands Sec 2
Land UseResidential
Legal DescriptionTHE HIGHLANDS SEC 2, BLOCK 5, LOT 8
Census Tract671601
Assessed Land Value$37,050
Assessed Improvement Value$223,965
Assessment Year2025
About this property
Welcome to this Charming and Newly Renovated home featuring 3 bed and 2 bath. Fresh paint, updated light fixtures, SS appliances, remodeled kitchen and bathrooms. Located just minutes away from Highway 69 and 6, First Colony Mall and Town Center. Don't miss out on this move in ready gem!
Investor Tools
$317,000
Estimated Property Value
$166,827Estimated Mortgage Balance
$150,173Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,902 /month
Positive
Cash Flow Estimate:
$634 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$557/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,105
$261,015
2025
$37,050
$223,965
$261,015
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,105
$261,015
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$182,000
No
First
Dec 3, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,827
$150,173
47%
53%
$1,092/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,070/mo
$1,092/mo
+$1,978/mo
11.6%
