$366,000
NAL Estimated Property Value8927 Silent Willow Ln, Sugar Land, TX, 77479
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Gas Cooktop, Dryer, Refrigerator, Washer, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size3,184 sqft
Building Information
Year Built2004
Stories2
Roof Type105
Garage Spaces2
Land Information
APN8531-01-001-0070-901
Lot Number7
SubdivisionVistas Of Greatwood Sec 1
Land UseResidential
Legal DescriptionVISTAS OF GREATWOOD SEC 1, BLOCK 1, LOT 7
Census Tract674602
Assessed Land Value$42,900
Assessed Improvement Value$285,888
Assessment Year2025
About this property
Located in one of the sections of the exclusive master-planned golf course community of Greatwood in Sugar Land. 3 bedrooms 2.5 bath with primary bedroom downstairs with separate shower and tub. Game-room up with study nook and 2 bedrooms up. One of the upstairs bedrooms has an extension that makes it a HUGE secondary bedroom. High-end flooring throughout (no carpets). Washer and dryer, stainless steel appliances and refrigerator included. HOA maintains the front landscaping. Private yard with extended concrete patio and no neighbor to the rear.
Investor Tools
$366,000
Estimated Property Value
$0Estimated Mortgage Balance
$366,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,196 /month
Positive
Cash Flow Estimate:
$732 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$681/month
$417/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,338
$328,788
2025
$42,900
$285,888
$328,788
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,338
$328,788
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$366,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$417/mo
+$2,163/mo
8.5%
