$491,500
NAL Estimated Property Value1827 Bending Willow Ln, Katy, TX, 77494
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
Exterior
Lot Size9,247 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN9800-10-001-0070-914
Lot Number7
SubdivisionYoung Ranch Sec 10
Land UseResidential
Legal DescriptionYOUNG RANCH SEC 10, BLOCK 1, LOT 7
Census Tract673201
Assessed Land Value$78,000
Assessed Improvement Value$413,500
Assessment Year2025
Investor Tools
$491,500
Estimated Property Value
$444,753Estimated Mortgage Balance
$46,747Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,000 /month
Positive
Cash Flow Estimate:
$1,000 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$810/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,257
$491,500
2025
$78,000
$413,500
$491,500
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,257
$491,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Simplex Lending Llc
Conventional
$450,000
No
First
Sep 17, 2025
Oct 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$444,753
$46,747
9%
90%
$2,698/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,798/mo
$-458/mo
8.2%
