$282,000
NAL Estimated Property Value19139 Cotton Gin Dr, Katy, TX, 77449
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size6,617 sqft
Building Information
Year Built1993
Garage Spaces2
Land Information
APN1160280030056
Lot Number46
SubdivisionBear Creek Plantation 1 R/P
Land UseResidential
Legal DescriptionLT 46 BLK 3 BEAR CREEK PLANTATION 1 R/P
Census Tract542103
Assessed Land Value$61,572
Assessed Improvement Value$213,700
Assessment Year2025
About this property
This spacious 4 bedroom retro-style two-story home features a unique blend of classic and modern design elements, making it stand out from other homes in the neighborhood. The entrance opens into a spacious living room, where natural light pours in through large windows. The bedrooms in this home are spacious and inviting, each with its own unique character. Other notable features of this home include a cozy den with a fireplace. Schedule your appointment today with your favorite Realtor, this home will not last!
Investor Tools
$282,000
Estimated Property Value
$223,017Estimated Mortgage Balance
$58,983Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$283/month
$460/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,982
$275,272
2025
$61,572
$213,700
$275,272
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,982
$275,272
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$236,000
No
First
May 13, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$223,017
$64,983
22%
79%
$1,415/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
$1,875/mo
+$905/mo
11.8%
