$274,990
21314 Park Villa Dr, Katy, TX, 77450
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Free-Standing Range, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size7,819 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN1085040000003
Lot Number3
SubdivisionMemorial Parkway
Land UseResidential
Legal DescriptionLT 3 BLK 10 MEMORIAL PARKWAY SEC 2
Census Tract454801
Assessed Land Value$78,892
Assessed Improvement Value$163,017
Assessment Year2025
About this property
NEW ROOF BEING INSTALLED THE END OF AUGUST. 4 Bedroom + 2 Bath + 2 Car Detached Garage plus a small office/study with recent laminate flooring, recent kitchen cabinets with granite countertops and new appliances, as well as, recent bathroom cabinets with granite countertops. Located in the well established and peaceful Memorial Parkway subdivision of Katy and zoned to KATY ISD SCHOOLS. Home is vacant and available for immediate move-in.
Investor Tools
$143,260Estimated Mortgage Balance
$146,740Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,740 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$547/month
$475/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,117
$241,909
2025
$78,892
$163,017
$241,909
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,117
$241,909
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amp Lending
Conventional
$161,250
No
First
Oct 14, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,260
$146,740
50%
49%
$967/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,442/mo
+$748/mo
9.1%
