$390,000
NAL Estimated Property Value73 Grants Lake, Sugar Land, TX, 77479
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size5,997 sqft
Building Information
Year Built1993
Stories2
Roof Type105
Garage Spaces2
Land Information
APN3533-01-002-0010-907
Lot Number1
SubdivisionGrants Lake Patio Homes Sec 1
Land UseResidential
Legal DescriptionGRANTS LAKE PATIO HOMES SEC 1, BLOCK 2, LOT 1
Census Tract674002
Assessed Land Value$52,000
Assessed Improvement Value$334,067
Assessment Year2025
About this property
Well kept, update home in heart of First Colony. Big corner lot. Granite kitchen, recent appliances. Laminated wood floor downstairs, stairway, up hallway and study. Tile floor in Kit.& baths. Huge master bathroom. Roof and AC were replaced.
Investor Tools
$390,000
Estimated Property Value
$315,098Estimated Mortgage Balance
$74,902Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,340 /month
Positive
Cash Flow Estimate:
$780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$624/month
$850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,537
$386,067
2025
$52,000
$334,067
$386,067
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,537
$386,067
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Flagstar Bank Fsb
Fha
$338,751
Yes
First
Aug 12, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$315,098
$74,902
19%
81%
$2,031/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,881/mo
$-301/mo
7.9%
