$300,000
NAL Estimated Property Value21614 Calico Bush Trl, Katy, TX, 77449
$366,159 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Dishwasher
Exterior
Lot Size5,079 sqft
Building Information
Year Built2020
Garage Spaces1
Land Information
APN1414920030026
Lot Number26
Land UseResidential
Legal DescriptionLT 26 BLK 3 LANTANA SEC 6
Census Tract542203
Assessed Land Value$59,807
Assessed Improvement Value$215,018
Assessment Year2025
About this property
beautiful 2 story home, located in the city of Katy TX. Zoned to highly-acclaimed Cypress-Fairbanks ISD. It offers 4 bedrooms, 2.5 bathrooms. Formal dinning room, large kitchen, and spacious family room. It also offers a game room, great fro kids. Fridge, washer and dryer are included. Master suite comes with walk-in closets, and is downstairs. The other 3 bedrooms are upstairs. Call today for your private touring.
Investor Tools
$300,000
Estimated Property Value
$178,768Estimated Mortgage Balance
$121,232Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$366,159
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$309/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,214
$274,825
2025
$59,807
$215,018
$274,825
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,214
$274,825
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
East West Bank
Conventional
$193,200
No
First
Jun 24, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,768
$120,232
40%
60%
$908/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
$908/mo
+$1,872/mo
11.1%
