$856,000
NAL Estimated Property Value5022 Lockridge Sky Ln, Sugar Land, TX, 77479
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size10,185 sqft
Building Information
Year Built2015
Roof Type105
Garage Spaces1
Land Information
APN1004-01-001-0170-907
Lot Number17
SubdivisionAlden Springs At Riverstone Sec 1
Land UseResidential
Legal DescriptionALDEN SPRINGS AT RIVERSTONE SEC 1, BLOCK 1, LOT 17
Census Tract674403
Assessed Land Value$112,229
Assessed Improvement Value$744,667
Assessment Year2025
About this property
Welcome to Riverstone! This beautiful grand entry way home has a gourmet kitchen, granite, custom cabinets, stainless steel appliances! Open living room with wall of windows that look out to a huge covered patio with basketball court & private pool! Master with coffered ceilings, bay window, his & her private sink, whirlpool tub, duel walk-in-closets! Game room with wet bar & media room along with a bouns room upstairs that we like to call a Texas Basement!!
Investor Tools
$856,000
Estimated Property Value
$296,730Estimated Mortgage Balance
$559,270Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,136 /month
Positive
Cash Flow Estimate:
$1,712 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,374/month
$1,080/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,207
$834,803
2025
$112,229
$744,667
$856,896
No
Tax History
Year
Tax Paid
Assessed Value
2025
$12,207
$834,803
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Wide Financial Llc
Conventional
$330,000
No
First
Feb 22, 2021
Mar 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$296,730
$625,270
67%
35%
$1,979/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,059/mo
+$281/mo
4.7%
