$530,000
NAL Estimated Property Value23606 Ash Bud Cir, Katy, TX, 77493
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size7,553 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1418790020010
Lot Number10
Land UseResidential
Legal DescriptionLT 10 BLK 2 ELYSON SEC 26
Census Tract543005
Assessed Land Value$88,528
Assessed Improvement Value$409,850
Assessment Year2025
About this property
MLS# 39194472 - Built by Highland Homes - Ready Now! ~ This flexible and functional floor plan has a spacious great room which features two-story ceilings with dramatic windows. Game room and entertainment room are upstairs and is a perfect retreat for family and guests. The covered patio is the perfect place if you like to entertain outside.
Investor Tools
$530,000
Estimated Property Value
$463,045Estimated Mortgage Balance
$66,955Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,180 /month
Positive
Cash Flow Estimate:
$1,060 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$827/month
$1,150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$498,378
2025
$88,528
$409,850
$498,378
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$498,378
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$506,110
Yes
First
Nov 10, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$463,045
$63,955
12%
87%
$3,035/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$4,185/mo
$-1,305/mo
6.5%
