$248,000
NAL Estimated Property Value22815 Elsinore Dr, Katy, TX, 77450
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dishwasher
FlooringTile, Wood
Exterior
Lot Size7,540 sqft
Building Information
Year Built1977
Stories1
Garage Spaces2
Land Information
APN1071260000015
Lot Number15
SubdivisionWest Memorial
Land UseResidential
Legal DescriptionLT 15 BLK 26 WEST MEMORIAL SEC 3 2ND R/P
Census Tract455200
Assessed Land Value$77,662
Assessed Improvement Value$165,288
Assessment Year2025
About this property
Look No Further! This 3BR home is the perfect starter home. This home features ceiling fans & wood flooring throughout. Spacious Living/Dining room combo with Fireplace. Kitchen comes with beautiful white cabinets and breakfast bar. Large primary and plenty of secondary bedroom space. Plenty of backyard space with mature trees that give off just enough shade. Come see today, this home won't last long.
Investor Tools
$248,000
Estimated Property Value
$154,356Estimated Mortgage Balance
$93,644Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,488 /month
Positive
Cash Flow Estimate:
$496 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$465/month
$388/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,344
$242,950
2025
$77,662
$165,288
$242,950
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,344
$242,950
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Independent Bank
Conventional
$170,000
No
First
Jul 27, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$154,356
$119,644
43%
62%
$1,020/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,408/mo
+$782/mo
10.6%
