$676,000
NAL Estimated Property Value7010 Spindle Pine Way, Sugar Land, TX, 77479
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Electric Oven
FlooringTile, Wood
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces2
Land Information
APN8707-13-001-0130-907
Lot Number13
SubdivisionTelfair Sec 13
Land UseResidential
Legal DescriptionTELFAIR SEC 13, BLOCK 1, LOT 13
Census Tract673902
Assessed Land Value$110,500
Assessed Improvement Value$514,555
Assessment Year2025
About this property
Gorgeous 2 story home that features 4 bedrooms and 3.1 bathrooms. Spacious formal living, dining area and a study. High Ceilings in the living area. Beautiful gourmet kitchen with stunning granite counter island. Master bedroom has a bay window and a very nice spacious closet. Master bathroom with his and hers vanity. 3 bedrooms upstairs and fantastic media room. 2 car garage! Enjoy your peaceful evenings under your covered patio! Excellent FBISD schools. Great location, close to shopping and easy access to major highways. This home is a must see!
Investor Tools
$676,000
Estimated Property Value
$367,344Estimated Mortgage Balance
$308,656Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,056 /month
Positive
Cash Flow Estimate:
$1,352 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,247/month
$811/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,581
$625,055
2025
$110,500
$514,555
$625,055
No
Tax History
Year
Tax Paid
Assessed Value
2025
$11,581
$625,055
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$413,475
No
First
Aug 27, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$367,344
$307,656
45%
54%
$2,479/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,290/mo
+$50/mo
5.9%
