$461,591
NAL Estimated Property Value2407 Blue Mist Court, Sugar Land, TX, 77498
Off Market
Property Lead Type:
High Equity
Highlights
Interior
Exterior
Lot Size8,533 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN5785-01-013-0020-907
Lot Number2
SubdivisionPheasant Creek Sec 1
Land UseResidential
Legal DescriptionPHEASANT CREEK SEC 1, BLOCK 13, LOT 2
Census Tract672702
Assessed Land Value$31,941
Assessed Improvement Value$463,660
Assessment Year2025
About this property
Brand New Custom Built in great school district of Sugar Land. Bricks on ALL 4 sides, 4 bedrooms, 3 baths. Tastefully Design Home with Open Floor Plan concept. High 10 Foot ceiling through out, All 8 foot tall doors, large windows with lot of natural light. Beautiful custom built kitchen cabinets, with large baseboards, and elegant crown moldings. Spacious bedrooms, and baths, double French Doors at Patio.
Investor Tools
$461,591
Estimated Property Value
$213,009Estimated Mortgage Balance
$248,582Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,770 /month
Positive
Cash Flow Estimate:
$923 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$640/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,373
$461,591
2025
$31,941
$463,660
$495,601
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,373
$461,591
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Metro City Bank
Conventional
$227,500
No
First
May 27, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,009
$248,582
53%
46%
$1,222/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$1,672/mo
+$768/mo
6.3%
