$407,252
NAL Estimated Property Value24427 N Tide Bay Cir, Katy, TX, 77494
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size8,546 sqft
Building Information
Year Built2010
Garage Spaces2
Land Information
APN1321890020001
Lot Number1
SubdivisionLakes At Grand Harbor
Land UseResidential
Legal DescriptionLT 1 BLK 2 LAKES AT GRAND HARBOR SEC 3
Census Tract455300
Assessed Land Value$75,373
Assessed Improvement Value$331,879
Assessment Year2025
About this property
Great location!!! Few minutes away to Katy Mills Mall, Texas Typhoon, coming soon boardwalk, Costco, Katy Asian Town, La Centerra and restaurants. Easy access to I-10, Hwy 99 and Westpark Toll Rd. Located in Katy ISD. Property features 4 bedrooms, 3 full baths, 2 bedrooms down and and 2 full baths first floor , granite counter top, vaulted ceiling in the living room, formal dining, new Luxury Vinyl Plank through out the first floor, cover patio and corner lot.
Investor Tools
$407,252
Estimated Property Value
$275,070Estimated Mortgage Balance
$132,182Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,520 /month
Positive
Cash Flow Estimate:
$840 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$748/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,937
$407,252
2025
$75,373
$331,879
$407,252
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,937
$407,252
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$280,000
No
First
May 13, 2025
Jun 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$275,070
$132,182
32%
68%
$1,679/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,379/mo
+$961/mo
9.8%
