$381,000
NAL Estimated Property Value2811 Colonial Dr, Sugar Land, TX, 77479
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Microwave, Dishwasher
FlooringCarpet, Wood
Exterior
Exterior FeaturesSprinkler System
Lot Size8,510 sqft
Building Information
Year Built1980
Stories1
Roof Type127
Garage Spaces2
Land Information
APN2610-02-002-0270-907
Lot Number27
SubdivisionColony Bend Sec 2
Land UseResidential
Legal DescriptionCOLONY BEND SEC 2, BLOCK 2, LOT 27
Census Tract674100
Assessed Land Value$98,280
Assessed Improvement Value$267,587
Assessment Year2025
About this property
Beautiful one-story home in the Colony Bend sub division. High vaulted ceilings in the family room with abundant natural light. The kitchen is complete with granite countertops and a custom backsplash. Tile floor through all the formal living, dining, Family, and kitchen. The spacious primary suite includes a bath with granite countertops, and his and her closets.
Investor Tools
$381,000
Estimated Property Value
$106,585Estimated Mortgage Balance
$274,415Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,286 /month
Positive
Cash Flow Estimate:
$762 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$590/month
$730/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,170
$365,867
2025
$98,280
$267,587
$365,867
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,170
$365,867
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$115,000
No
First
Jun 3, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$106,585
$261,415
71%
28%
$690/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,420/mo
+$1,920/mo
10.5%
