$403,000
NAL Estimated Property Value2658 Williams Grant St, Sugar Land, TX, 77479
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher
Exterior
Lot Size10,405 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces2
Land Information
APN3525-01-000-0073-907
SubdivisionGrants Lake Sec 1
Land UseResidential
Legal DescriptionGRANTS LAKE SEC 1, ACRES .238, (TR 3 WILLIAMS GRANTS SEC 2), PT RES G
Census Tract674002
Assessed Land Value$55,575
Assessed Improvement Value$268,037
Assessment Year2025
About this property
BEAUTIFUL 1.5 STORY HOME IN GRANTS LAKE SUBDIVISION; ZONED TO GREAT SCHOOLS AND CONVENIENTLY LOCATED. THIS HOUSE OFFERS PRIVATE POOL AND A HUGE BACKYARD PERFECT FOR KIDS TO RUN AROUND; MASTER BEDROOM DOWNSTAIRS WITH TWO ADDITIONAL BEDROOM UPSTAIRS; THIS HOUSE HAS BEEN TASTEFULLY UPGRADED AND WELL MAINTAINED BY THE OWNERS; THIS PROPERTY IS READY TO MOVE IN; MAKE YOUR APPOINTMENT TODAY!
Investor Tools
$403,000
Estimated Property Value
$113,027Estimated Mortgage Balance
$289,973Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,418 /month
Positive
Cash Flow Estimate:
$806 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$695/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,329
$323,612
2025
$55,575
$268,037
$323,612
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,329
$323,612
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$125,700
No
First
Feb 26, 2021
Mar 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$113,027
$292,973
72%
28%
$754/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$754/mo
+$2,586/mo
9.9%
