$616,000
NAL Estimated Property Value27014 Downing Park Boulevard, Katy, TX, 77494
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size6,662 sqft
Building Information
Year Built2010
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2278-09-003-0040-914
Lot Number4
SubdivisionCinco Ranch Southwest Sec 9
Land UseResidential
Legal DescriptionCINCO RANCH SOUTHWEST SEC 9, BLOCK 3, LOT 4
Census Tract673110
Assessed Land Value$81,510
Assessed Improvement Value$508,571
Assessment Year2025
About this property
Rare find for sale in this section of Cinco Ranch Southwest. Quaint community convenient to all that is Cinco Ranch. Walking paths, tennis courts and a community pool. Study at right of entrance. Large game room upstairs that included a long desk area. Spacious family room that opens up from the kitchen and breakfast room. Outdoor covered back porch with kitchen cook out set up. 4 bedrooms, primary on first floor and 3.5 bathrooms. Zoned to Seven Lakes High School.
Investor Tools
$616,000
Estimated Property Value
$375,376Estimated Mortgage Balance
$240,624Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,705 /month
Positive
Cash Flow Estimate:
$1,235 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$879/month
$1,150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,472
$590,081
2025
$81,510
$508,571
$590,081
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,472
$590,081
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Schlumberger Employees Cu
Conventional
$390,000
No
First
Apr 3, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$375,376
$240,624
39%
61%
$2,339/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,489/mo
$-149/mo
6.5%
