$346,980
NAL Estimated Property Value21439 Park Villa Dr, Katy, TX, 77450
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,050 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN1085100000013
Lot Number13
SubdivisionMemorial Parkway
Land UseResidential
Legal DescriptionLT 13 BLK 16 MEMORIAL PARKWAY SEC 2
Census Tract454801
Assessed Land Value$79,145
Assessed Improvement Value$267,835
Assessment Year2025
About this property
Stunning remodeled one story home, on a desirable corner lot. This fabulous open plan home features vaulted ceilings, beautiful diagonal tile in the main areas, granite countertops in the kitchen and bathrooms. Master suite is spacious with a beautifull fully remodeled bathroom. Family room is huge, and fabulous bar area off the breakfast room. Expanded slate patio perfect for outdoor entertaining. Detached garage with wide driveway space. A/C, furnace and Water heater all replaced in 2014. Wooded fence also recently replaced. DID NOT FLOOD.
Investor Tools
$346,980
Estimated Property Value
$291,027Estimated Mortgage Balance
$55,953Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,082 /month
Positive
Cash Flow Estimate:
$694 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$532/month
$385/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,653
$346,980
2025
$79,145
$267,835
$346,980
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,653
$346,980
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sierra Pacific Mortgage Co Inc
Fha
$299,475
Yes
First
Oct 25, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$291,027
$55,953
16%
84%
$1,796/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$2,181/mo
+$9/mo
7.6%
