$484,000
NAL Estimated Property Value24206 Gillside Manor, Katy, TX, 77494
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Exterior
Lot Size9,374 sqft
Building Information
Year Built2010
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2278-41-001-0030-914
Lot Number3
SubdivisionCinco Ranch Southwest Sec 41
Land UseResidential
Legal DescriptionCINCO RANCH SOUTHWEST SEC 41, BLOCK 1, LOT 3
Census Tract673109
Assessed Land Value$77,220
Assessed Improvement Value$389,866
Assessment Year2025
Investor Tools
$484,000
Estimated Property Value
$297,555Estimated Mortgage Balance
$186,445Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,904 /month
Positive
Cash Flow Estimate:
$968 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$675/month
$1,200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,682
$467,086
2025
$77,220
$389,866
$467,086
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,682
$467,086
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$318,750
No
First
Oct 26, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,555
$186,445
38%
61%
$1,912/mo
