$561,031
NAL Estimated Property Value3910 Lone Rock Ln, Sugar Land, TX, 77479
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size7,477 sqft
Building Information
Year Built2013
Roof Type105
Garage Spaces2
Land Information
APN2710-07-002-0060-907
Lot Number6
SubdivisionCreekstone Village At Riverstone Sec 7 P
Land UseResidential
Legal DescriptionCREEKSTONE VILLAGE AT RIVERSTONE SEC 7 PHASE 1, BLOCK 2, LOT 6
Census Tract674404
Assessed Land Value$92,950
Assessed Improvement Value$468,081
Assessment Year2025
About this property
Gorgeous RIVERSTONE Westin Bellagio, 2-story with Riverstone! Office/Living room and formal dining off entry foyer. Large Kitchen with granite countertops and stainless steel appliances opens to breakfast nook and spacious 2 story living room with built in fireplace. Primary Bedroom down plus 3 bedrooms on the second floor, 3 full Bath and half Bath. Upstairs also features a Game Room with Media room , Theater Room. Covered patio overlooks huge backyard. Move in ready
Investor Tools
$561,031
Estimated Property Value
$442,625Estimated Mortgage Balance
$118,406Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,455 /month
Positive
Cash Flow Estimate:
$1,152 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,034/month
$1,050/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,598
$561,031
2025
$92,950
$468,081
$561,031
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,598
$561,031
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$475,000
No
First
Sep 30, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$442,625
$120,375
21%
79%
$2,848/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,898/mo
$-558/mo
7.1%
