$220,066
NAL Estimated Property Value2910 Grants Lake Boulevard 1204, Sugar Land, TX, 77479
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Oven, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher
Building Information
Year Built1987
Stories2
Roof Type105
Land Information
APN8090-02-012-1204-907
SubdivisionThe Towns Of Grants Lake Sec 2
Land UseResidential
Legal DescriptionTHE TOWNS OF GRANTS LAKE SEC 2, UNIT 1204 BLDG 12
Census Tract674002
Assessed Land Value$42,900
Assessed Improvement Value$177,166
Assessment Year2025
About this property
Ready move in townhome in the heart of Sugar Land. Freshly painted interior, hard wood floor through living and dining, recent carpet for bedrooms and stairs. Zoned to FBISD Clements High School. Refrigerator wash and dryer stay.
Investor Tools
$220,066
Estimated Property Value
$207,063Estimated Mortgage Balance
$13,003Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$197/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,260
$220,066
2025
$42,900
$177,166
$220,066
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,260
$220,066
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Vanderbilt Mortgage & Finance Inc
Conventional
$213,750
No
First
Aug 29, 2024
Sep 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,063
$13,003
5%
94%
$1,282/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$1,522/mo
+$438/mo
10.7%
