$210,000
NAL Estimated Property Value2808 Grants Lake Blvd Unit 204, Sugar Land, TX, 77479
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Washer, Refrigerator, Dishwasher, Disposal, Microwave, Gas Range, Free-Standing Range, Washer/Dryer
FlooringLaminate, Tile
Building Information
Year Built1985
Stories2
Roof Type105
Land Information
APN8090-00-002-0204-907
SubdivisionThe Towns Of Grants Lake
Land UseResidential
Legal DescriptionTHE TOWNS OF GRANTS LAKE , BLOCK 2, UNIT 204
Census Tract674002
Assessed Land Value$42,900
Assessed Improvement Value$154,627
Assessment Year2025
About this property
Beautiful town home in the center of Sugar Land/First Colony area. Location has quick access to all major highways and is in close proximity to great shopping, entertainment and restaurants. Zoned to exemplary Fort Bend ISD schools with library and post office within walking distance. Spacious unit with cozy fireplace and large Master Bedroom. Tile floors throughout living and Kitchen area, spacious rear patio with storage space. Washer/Dryer and Refrigerator included with purchase.
Investor Tools
$210,000
Estimated Property Value
$108,076Estimated Mortgage Balance
$101,924Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,260 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$263/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,110
$197,527
2025
$42,900
$154,627
$197,527
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,110
$197,527
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$122,400
No
First
May 27, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$108,076
$96,924
47%
51%
$734/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$974/mo
+$986/mo
11.2%
