$310,000
NAL Estimated Property Value1902 Pinecreek Pass Ln, Katy, TX, 77449
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size10,428 sqft
Building Information
Year Built2003
Garage Spaces2
Land Information
APN1233680010023
Lot Number23
SubdivisionCastle Rock
Land UseResidential
Legal DescriptionLT 23 BLK 1 CASTLE ROCK SEC 1
Census Tract542402
Assessed Land Value$56,561
Assessed Improvement Value$238,195
Assessment Year2025
About this property
***THIS BEAUTIFUL 4 BEDROOM, 2 BATH MUST SEE IT!!!! GREAT LOCATION * Formal dining and breakfast area. Tile flooring in the family room, extended entry, kitchen, breakfast area, baths & utility. Family room opens to immaculate island kitchen features stainless steel appliances & granite counter tops. Oversized back yard with no back neighbors. Great community and KatyISD schools.
Investor Tools
$310,000
Estimated Property Value
$76,472Estimated Mortgage Balance
$233,528Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,860 /month
Positive
Cash Flow Estimate:
$620 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$563/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,208
$294,756
2025
$56,561
$238,195
$294,756
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,208
$294,756
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crevecor Mortgage Inc
Unknown
$141,150
No
First
May 21, 2004
Jun 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$76,472
$231,528
75%
25%
$1,111/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,111/mo
+$1,039/mo
8.3%
