$537,165
NAL Estimated Property Value25410 Celtic Terrace Dr, Katy, TX, 77494
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Gas Oven
FlooringCarpet, Tile, Wood
Exterior
Lot Size9,958 sqft
Building Information
Year Built2011
Stories1
Roof Type105
Garage Spaces2
Land Information
APN4291-04-001-0120-914
Lot Number12
SubdivisionKing Lakes Sec 4
Land UseResidential
Legal DescriptionKING LAKES SEC 4, BLOCK 1, LOT 12
Census Tract673113
Assessed Land Value$113,256
Assessed Improvement Value$467,944
Assessment Year2025
About this property
This gorgeous one-story 3 bedroom, 2.5 bath home with study and flex room is located in the King Lakes subdivision & is a must-see!! This spacious home features a gourmet kitchen with stainless steel appliances, granite counter tops, custom cabinets, a large island with a lake view, laundry room with sink, 3 car garage tandem, no back neighbors and not one but two covered patios! This home boasts with lots of natural light and is move-in ready. Neighborhood amenities include a community pool, playground and tennis courts. Book your appointment today!
Investor Tools
$537,165
Estimated Property Value
$251,804Estimated Mortgage Balance
$285,361Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,223 /month
Positive
Cash Flow Estimate:
$1,074 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$779/month
$951/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,662
$537,165
2025
$113,256
$467,944
$581,200
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,662
$537,165
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$288,800
No
First
Nov 6, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$251,804
$285,361
53%
47%
$1,732/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,683/mo
$-103/mo
5.8%
