$272,534
NAL Estimated Property Value18638 Lansdowne Stream Path, Katy, TX, 77449
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Oven
FlooringCarpet, Vinyl
Exterior
Lot Size3,785 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN1402660010011
Lot Number11
Land UseResidential
Legal DescriptionLT 11 BLK 1 ADELAIDE SEC 1
Census Tract542103
Assessed Land Value$49,678
Assessed Improvement Value$222,856
Assessment Year2025
Investor Tools
$272,534
Estimated Property Value
$171,398Estimated Mortgage Balance
$101,136Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,635 /month
Positive
Cash Flow Estimate:
$545 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$251/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,651
$272,534
2025
$49,678
$222,856
$272,534
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,651
$272,534
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Fha
$188,728
Yes
First
Feb 24, 2020
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,398
$101,136
37%
63%
$1,172/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,172/mo
+$978/mo
9.5%
