$189,900
3031 Sunnydale Drive, Houston, TX, 77051
Pending
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size6,050 sqft
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN0843310000023
Lot Number23
SubdivisionSugar Valley
Land UseResidential
Legal DescriptionLT 23 BLK 10 SUGAR VALLEY
Census Tract331300
Assessed Land Value$54,450
Assessed Improvement Value$57,829
Assessment Year2025
About this property
Beautifully renovated and move-in ready! This updated home features a spacious open-concept layout, modern finishes, and a bright, clean interior throughout. The seamless flow between the living, dining, and kitchen areas creates the perfect space for everyday living and entertaining. Conveniently located near the Texas Medical Center, Downtown Houston, major highways, shopping, and dining, this home offers both comfort and accessibility. Don't miss this turnkey opportunity!
Investor Tools
$137,263Estimated Mortgage Balance
$50,737Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,139 /month
Positive
Cash Flow Estimate:
$380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$271/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,308
$112,279
2025
$54,450
$57,829
$112,279
Yes (2021)
Tax History
Year
Tax Paid
Assessed Value
2024
$2,308
$112,279
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Schumer Yarbrough Development Llc
Purchase Money Mortgage
$139,300
No
First
Aug 19, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$137,263
$50,737
26%
73%
$836/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$836/mo
+$886/mo
11.0%
