$716,499
NAL Estimated Property Value3318 Sussex Way, Friendswood, TX, 77546
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Double Oven, Electric Oven, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size11,700 sqft
Building Information
Year Built2006
Garage Spaces4
Land Information
APN1277950080032
Lot Number32
SubdivisionFriendswood Oaks
Land UseResidential
Legal DescriptionLT 32 BLK 8 FRIENDSWOOD OAKS SEC 2
Census Tract350804
Assessed Land Value$138,240
Assessed Improvement Value$578,259
Assessment Year2025
About this property
Newmark Auto Court 4 bedroom 3.5 bath home on cul-de-sac. Furnishings currently in home will remain. This is negotiable. Beautiful two story entry flanked by formal dining room and home office. Striking wrought iron spindle staircase. Open granite kitchen with abundance of counter space and storage. Lovely two story Den with walls of windows. Huge covered outdoor patio perfect for family and friends gatherings.
Investor Tools
$716,499
Estimated Property Value
$135,246Estimated Mortgage Balance
$581,253Estimated Equity
81% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,299 /month
Positive
Cash Flow Estimate:
$1,433 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$620/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,861
$716,499
2025
$138,240
$578,259
$716,499
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,861
$716,499
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Karim Romman
N/A
$200,000
N/A
First
May 9, 2012
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,246
$581,253
81%
19%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
$1,200/mo
+$1,580/mo
4.7%
