$699,000
NAL Estimated Property Value25719 Kearsley Dr, Katy, TX, 77494
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringLaminate, Tile, Wood
Exterior
Lot Size13,378 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN5201-03-003-0270-914
Lot Number27
SubdivisionMonterrey At Willowbend Sec 3
Land UseResidential
Legal DescriptionMONTERREY AT WILLOWBEND SEC 3, BLOCK 3, LOT 27
Census Tract673112
Assessed Land Value$135,970
Assessed Improvement Value$526,984
Assessment Year2025
About this property
Built in 2016 situated on a premium lot with beautiful lake view. Amazing water views from Kitchen, Master, Living Room. Great hardwood flooring through entire the house. High ceiling in the studying room and living room.Granite Island Kitchen! Living room is open to the kitchen and dining room and showcases the beautiful stone fireplace. Super big lot for bulidng future pool. This home did not flood during in Harvey! No Plumper issue during windstorm! Walk to the shopping center and Tompin High Scool. Great Katy ISD Schools!
Investor Tools
$699,000
Estimated Property Value
$352,070Estimated Mortgage Balance
$346,930Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,194 /month
Positive
Cash Flow Estimate:
$1,398 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,007/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,588
$662,954
2025
$135,970
$526,984
$662,954
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,588
$662,954
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amwest Funding Corp
Conventional
$388,500
No
First
Jun 16, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$352,070
$337,930
48%
50%
$2,330/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,430/mo
$-90/mo
5.7%
