$614,000
NAL Estimated Property Value26103 Willow Colony Ln, Katy, TX, 77494
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
FlooringCarpet, Tile, Wood
Exterior
Lot Size15,767 sqft
Building Information
Year Built2005
Stories2
Roof Type105
Garage Spaces3
Land Information
APN2290-26-002-0310-914
Lot Number31
SubdivisionCinco Ranch West Sec 26
Land UseResidential
Legal DescriptionCINCO RANCH WEST SEC 26, BLOCK 2, LOT 31
Census Tract673112
Assessed Land Value$84,500
Assessed Improvement Value$550,786
Assessment Year2025
Investor Tools
$614,000
Estimated Property Value
$355,412Estimated Mortgage Balance
$258,588Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,684 /month
Positive
Cash Flow Estimate:
$1,228 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$917/month
$1,045/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,937
$566,807
2025
$84,500
$550,786
$635,286
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,937
$566,807
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Filo Mortgage Llc
Conventional
$389,200
No
First
Oct 22, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$355,412
$255,588
41%
58%
$2,334/mo
