$297,920
NAL Estimated Property Value21511 Warialda Manor Ln, Katy, TX, 77449
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size5,750 sqft
Building Information
Year Built2019
Garage Spaces1
Land Information
APN1406910010038
Lot Number38
Land UseResidential Single Family
Legal DescriptionLT 38 BLK 1 JASMINE HEIGHTS SEC 13
Census Tract542202
Assessed Land Value$50,278
Assessed Improvement Value$247,642
Assessment Year2025
About this property
Brand NEW DR Horton one story plan with four bedrooms, two bathrooms and a two car garage! The island kitchen has lovely modern finishes and is open to the dining and family rooms.! Huge master suite with a spacious closet! Features a separate garden tub and shower in the master bath. Hard surface flooring in all living areas! Generous sized utility room. Also features a useful covered patio! Hurry and call TODAY!
Investor Tools
$297,920
Estimated Property Value
$183,182Estimated Mortgage Balance
$114,738Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,788 /month
Positive
Cash Flow Estimate:
$596 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$404/month
$320/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,364
$297,920
2025
$50,278
$247,642
$297,920
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,364
$297,920
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Fha
$206,186
Yes
First
Aug 14, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,182
$114,738
38%
61%
$1,237/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,557/mo
+$593/mo
8.7%
