$1,766,505
NAL Estimated Property Value25927 Hunter Ln, Katy, TX, 77494
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Double Oven, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringLaminate
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size39,204 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces4
Land Information
APN0149-01-015-1000-914
SubdivisionG W Cartwright
Land UseResidential
Legal Description0149 G W CARTWRIGHT, TRACT 15A (PT TR 6A) S/2 TR 15, ACRES .9, SEC 1
Census Tract673112
Assessed Land Value$238,164
Assessed Improvement Value$1,528,341
Assessment Year2025
About this property
STUNNING NEW HOME ON ALMOST 1 ACRE WITH HEATED POOL AND SPA 5.5 BATHROOMS, BEAUTIFUL MEDIA ROOM PRE-WIRED FOR SURROUND SYSTEM AND PROJECTOR. HUGE GAME-ROOM AND STUDY. WINE CELLAR, 3.5 CAR GARAGE WITH EPOXY FLOORS. BUILT WITH QUALITY CRAFTMANSHIP THROUGHTOUT FROM STRONG CONCRETE SLAB WITH PIER-BEAM FOUNDATION,2 A/C UNITS, 30 YEAR ROOF MATERIAL, ENERGY EFFICIENT WINDOWS AND FRONT, BACK DOOR, SPREAD FOAM INSULATION GIVES A VERY WEATHER TIGHT HOME. CIRCULAR DRIVEWAY WITH CONTROL IRON GATES. STONE AND STUCCO ELEVATION, 2 PATIOS, ONE WITH OUTDOOR KITCHEN.
Investor Tools
$1,766,505
Estimated Property Value
$1,058,266Estimated Mortgage Balance
$708,239Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,599 /month
Positive
Cash Flow Estimate:
$3,533 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,143/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$28,880
$1,766,505
2025
$238,164
$1,528,341
$1,766,505
No
Tax History
Year
Tax Paid
Assessed Value
2025
$28,880
$1,766,505
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Emet Lending Group Inc
Conventional
$1,075,600
No
First
Jun 30, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,058,266
$708,239
40%
60%
$6,449/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$6,449/mo
$-3,869/mo
1.8%
