$147,000
NAL Estimated Property Value5711 Sugar Hill Dr Apt 10, Houston, TX, 77057
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Refrigerator, Washer/Dryer Stacked, Dishwasher
FlooringLaminate
Exterior
Exterior FeaturesBalcony, Storage
Building Information
Year Built1977
Stories1
Garage Spaces1
Land Information
APN1120970000010
SubdivisionThe Sugar Hill Condo
Land UseResidential
Legal DescriptionUNIT 10 BLDG A .007812 INT COMMON LAND & ELE THE SUGAR HILL CONDO
Census Tract431506
Assessed Land Value$22,208
Assessed Improvement Value$94,674
Assessment Year2025
About this property
1 bedroom, 1 bath with assigned covered parking with water, sewer and cable included. This unit has laminate wood in the den, dining and bedroom. Washer, dryer and refrigerator included.
Investor Tools
$147,000
Estimated Property Value
$89,924Estimated Mortgage Balance
$57,076Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$882 /month
Positive
Cash Flow Estimate:
$294 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$165/month
$308/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,242
$116,882
2025
$22,208
$94,674
$116,882
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,242
$116,882
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tjc Mortgage Inc
Conventional
$97,200
No
First
May 6, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$89,924
$65,076
41%
61%
$583/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,290/mo
$891/mo
+$399/mo
10.5%
