$192,000
NAL Estimated Property Value407 Pine St, Sugar Land, TX, 77498
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
Exterior
Lot Size6,753 sqft
Building Information
Year Built1961
Stories1
Roof Type105
Land Information
APN4900-02-005-0900-907
Lot Number9
SubdivisionMayfield Park Sec 2
Land UseResidential
Legal DescriptionMAYFIELD PARK SEC 2, BLOCK 5, LOT 9
Census Tract672202
Assessed Land Value$107,900
Assessed Improvement Value$2,100
Assessment Year2025
About this property
Welcome to this charming, move-in-ready home perfectly located just minutes from the freeway, shopping, and dining hotspots, making everyday convenience a breeze! Step inside to discover an inviting open floor plan filled with natural light and trendy finishes throughout. The updated kitchen is a standout, featuring sleek stainless steel appliances and ample counter space—ideal for home-cooked meals or entertaining guests. Easy-care laminate flooring flows seamlessly through the main living areas, adding a touch of modern elegance to the cozy interior.
Investor Tools
$192,000
Estimated Property Value
$157,183Estimated Mortgage Balance
$34,817Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,152 /month
Positive
Cash Flow Estimate:
$384 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$248/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,022
$110,000
2025
$107,900
$2,100
$110,000
Yes (2021)
Tax History
Year
Tax Paid
Assessed Value
2025
$2,022
$110,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$160,000
No
First
May 22, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,183
$34,817
18%
82%
$960/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$960/mo
+$1,480/mo
15.3%
