$1,426,000
NAL Estimated Property Value3111 Auburn Path, Sugar Land, TX, 77479
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size13,923 sqft
Building Information
Year Built2013
Roof Type105
Garage Spaces4
Land Information
APN8707-93-002-0020-907
Lot Number2
SubdivisionTelfair Sec 25b
Land UseResidential
Legal DescriptionTELFAIR SEC 25B, BLOCK 2, LOT 2
Census Tract674401
Assessed Land Value$240,500
Assessed Improvement Value$1,015,700
Assessment Year2025
About this property
Dramatic 5688SF stucco home has 4 car garage. Lot size approx.90x150. Big Balcony over look pool. Covered patio. 5 bedroom, 6 full bath. One full bath next to study( could be 2nd bedroom down). Huge game and media room up. Double iron front door. Curved stairway. Huge island kitchen. High ceiling in foyer and breakfast area. Two staircase. Plantation shutters. Secrete cedar closet - shelve door. Good storage space. * Open house 8/21 2pm to 4pm and 8/22 2pm - 4pm.
Investor Tools
$1,426,000
Estimated Property Value
$984,371Estimated Mortgage Balance
$441,629Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,556 /month
Positive
Cash Flow Estimate:
$2,852 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,658/month
$811/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$24,769
$1,256,200
2025
$240,500
$1,015,700
$1,256,200
No
Tax History
Year
Tax Paid
Assessed Value
2025
$24,769
$1,256,200
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Key Bank Na
Conventional
$1,080,000
No
First
Sep 30, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$984,371
$417,629
29%
69%
$6,476/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$7,287/mo
$-3,947/mo
2.8%
