$675,000
NAL Estimated Property Value25618 Buckley Bluff Ln, Katy, TX, 77494
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Washer, Refrigerator, Dishwasher, Disposal, Microwave, Gas Cooktop, Double Oven, Electric Oven
Exterior
Lot Size8,453 sqft
Building Information
Year Built2017
Garage Spaces2
Land Information
APN4753-02-001-0020-914
Lot Number2
SubdivisionMarshall Oaks Sec 2
Land UseResidential
Legal DescriptionMARSHALL OAKS SEC 2, BLOCK 1, LOT 2
Census Tract673112
Assessed Land Value$101,826
Assessed Improvement Value$531,050
Assessment Year2025
About this property
Gated community, excellent Katy ISD, 2 story home with 4 BRs, 3 baths with soaring ceilings, gourmet island kitchen with granite counters, tall cabinets, built in S/s appliances, double ovens, hardwood and tile floors, master bedroom down and a second bedroom down, study, Formal Dining, Grand Living Rm w/Fireplace, Breakfast Rm!Master Down w/Coffered Ceilings Bath w/His & Her Sink Vanities,Glass Shower,Garden Tub, Game & Media Up. Covered Patio and full Sprinkler system.
Investor Tools
$675,000
Estimated Property Value
$222,188Estimated Mortgage Balance
$452,812Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,050 /month
Positive
Cash Flow Estimate:
$1,350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$933/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,815
$612,513
2025
$101,826
$531,050
$632,876
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,815
$612,513
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Watermark Capital Inc
Conventional
$247,100
No
First
Feb 5, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,188
$417,812
65%
33%
$1,482/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,482/mo
+$1,858/mo
5.9%
