$400,000
NAL Estimated Property Value4806 Schiller Park Lane, Sugar Land, TX, 77479
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher, Oven, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size6,205 sqft
Building Information
Year Built2001
Stories2
Roof Type105
Garage Spaces2
Land Information
APN6015-63-003-0470-907
Lot Number47
SubdivisionNew Territory Parcel Sf-36b
Land UseResidential
Legal DescriptionNEW TERRITORY PARCEL SF-36B, BLOCK 3, LOT 47
Census Tract673801
Assessed Land Value$46,800
Assessed Improvement Value$349,005
Assessment Year2025
About this property
Welcome home to the Master Community of New Territory. Inviting extended entry open to the formal living and dining rooms. Two story family room with fireplace, kitchen with granite counters and breakfast area. Owners retreat privately tucked to the back of the home with large walk in closet. Located upstairs are three secondary bedrooms, secondary bath and game room.
Investor Tools
$400,000
Estimated Property Value
$268,105Estimated Mortgage Balance
$131,895Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,400 /month
Positive
Cash Flow Estimate:
$800 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$604/month
$1,120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,247
$395,805
2025
$46,800
$349,005
$395,805
Yes (2012)
Tax History
Year
Tax Paid
Assessed Value
2025
$5,247
$395,805
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$293,040
Yes
First
Nov 5, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$268,105
$131,895
32%
67%
$1,757/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,877/mo
+$463/mo
10.0%
