$879,000
NAL Estimated Property Value5106 Beacon Point E, Sugar Land, TX, 77479
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size7,281 sqft
Building Information
Year Built2003
Stories2
Roof Type105
Garage Spaces2
Land Information
APN1280-04-002-0060-907
Lot Number6
SubdivisionAvalon Gardens Of Avalon Sec 4
Land UseResidential
Legal DescriptionAVALON GARDENS OF AVALON SEC 4, BLOCK 2, LOT 6
Census Tract674401
Assessed Land Value$166,400
Assessed Improvement Value$667,400
Assessment Year2025
About this property
GORGEOUS HOME ON THE LAKE WITH A VIEW!!! Panoramic views of the surreal lake from the living room & master suite! A STUNNING VIEW FROM THE HIGH CEILING FOYER ENTRY OF THE LAKE!! Home offers an open concept with an oversized gourmet island kitchen with granite & stainless steel appliances, Formal dining, 2nd bedroom located downstairs with a full bath, Upstairs gameroom. Home has recent new carpet, laminate & tile flooring, & interior painting. Washer, Dryer, & Refrigerator to stay!
Investor Tools
$879,000
Estimated Property Value
$402,403Estimated Mortgage Balance
$476,597Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,274 /month
Positive
Cash Flow Estimate:
$1,758 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,494/month
$1,900/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,533
$833,800
2025
$166,400
$667,400
$833,800
No
Tax History
Year
Tax Paid
Assessed Value
2025
$13,533
$833,800
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Western Mortgage Corp
Conventional
$449,300
No
First
Dec 9, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$402,403
$476,597
54%
46%
$2,694/mo
