$203,000
NAL Estimated Property Value415 Guyer St, Sugar Land, TX, 77498
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Cooktop, Electric Oven
FlooringLaminate
Exterior
Lot Size6,146 sqft
Building Information
Year Built1961
Stories1
Roof Type105
Garage Spaces2
Land Information
APN4900-02-006-0700-907
Lot Number7
SubdivisionMayfield Park Sec 2
Land UseResidential
Legal DescriptionMAYFIELD PARK SEC 2, BLOCK 6, LOT 7
Census Tract672202
Assessed Land Value$107,900
Assessed Improvement Value$69,080
Assessment Year2025
About this property
Move in ready, Remodeled 2 bedroom house in the heart of Sugar Land. Open living area, Large back yard and 2 car garage. Within walking distance to the neighborhood park, and minutes away from first colony mall. Call today for an appointment.
Investor Tools
$203,000
Estimated Property Value
$165,696Estimated Mortgage Balance
$37,304Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,218 /month
Positive
Cash Flow Estimate:
$406 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$104/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$232
$176,980
2025
$107,900
$69,080
$176,980
No
Tax History
Year
Tax Paid
Assessed Value
2025
$232
$176,980
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$171,830
Yes
First
Aug 16, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,696
$35,304
17%
82%
$1,093/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$1,093/mo
+$1,347/mo
14.4%
