$647,000
NAL Estimated Property Value25519 Kearsley Dr, Katy, TX, 77494
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Convection Oven, Microwave, Electric Cooktop, Dishwasher
Exterior
Lot Size10,768 sqft
Building Information
Year Built2015
Roof Type105
Garage Spaces2
Land Information
APN5201-03-003-0100-914
Lot Number10
SubdivisionMonterrey At Willowbend Sec 3
Land UseResidential
Legal DescriptionMONTERREY AT WILLOWBEND SEC 3, BLOCK 3, LOT 10
Census Tract673112
Assessed Land Value$108,160
Assessed Improvement Value$495,570
Assessment Year2025
About this property
REDUCED!!!GEORGEOUS HOME, OPEN CONCEPT WITH HIGH CEILING, NEW LAMINATED WOOD IN THE DINING-ROOM, STUDY, LIVING-ROOM, AND PRIMARY BEDROOM , GOURMET KITCHEN WITH GRANITE COUNTER TOPS , HUGE ISLAND KITCHEN, STAINLESS STEEL APPLIANCES, LOTS OF CABINETS, LOTS OF WINDOWS, CURB APPLEAL IRON SPINDLES STAIRS, LARGE PRIMARY CLOSET, BIG LOT FOR A POOL, COVERED PATIO, SPRINKLER SYSTEM. NIEGHBORHOOD WITH MADE-LAKES, WALKING TRAILS, AND RESORT POOL. READY TO MOVE IN . (SF BASED ON TAX ROLL AS GROSS SF.)
Investor Tools
$647,000
Estimated Property Value
$370,787Estimated Mortgage Balance
$276,213Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,882 /month
Positive
Cash Flow Estimate:
$1,294 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$906/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,635
$600,747
2025
$108,160
$495,570
$603,730
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,635
$600,747
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sutherland Mortgage Services Inc
Conventional
$414,000
No
First
Dec 18, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$370,787
$262,213
41%
57%
$2,483/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,583/mo
$-243/mo
6.2%
