$1,034,000
NAL Estimated Property Value5822 King Plains Creek Ln, Sugar Land, TX, 77479
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Electric Oven
FlooringCarpet, Tile, Wood
Exterior
Lot Size10,471 sqft
Building Information
Year Built2019
Garage Spaces3
Land Information
APN1286-14-001-0500-907
Lot Number50
SubdivisionAvalon At Riverstone Sec 14
Land UseResidential
Legal DescriptionAVALON AT RIVERSTONE SEC 14, BLOCK 1, LOT 50
Census Tract674402
Assessed Land Value$160,210
Assessed Improvement Value$811,354
Assessment Year2025
About this property
Beautiful stucco home has never lived in. Double front door. Open and Hight. Huge island kitchen opens to family room. Large master bedroom. His and her large closets. 2nd bedroom suite down. bedrooms have good size walk in closets. Game and media room up. Tile and wood floor in all living areas. Plush carpet in bedrooms. ceiling fans. A new refrigerator is included. A dream house!
Investor Tools
$1,034,000
Estimated Property Value
$195,335Estimated Mortgage Balance
$838,665Estimated Equity
80% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,204 /month
Positive
Cash Flow Estimate:
$2,068 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,827/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,749
$971,564
2025
$160,210
$811,354
$971,564
No
Tax History
Year
Tax Paid
Assessed Value
2025
$16,749
$971,564
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Taylor Morrison Home Funding Llc
Conventional
$225,000
No
First
Sep 6, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$195,335
$816,665
80%
19%
$1,349/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,349/mo
+$1,991/mo
3.9%
