$417,000
NAL Estimated Property Value28807 Crested Butte Dr, Katy, TX, 77494
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size7,357 sqft
Building Information
Year Built2013
Roof Type105
Garage Spaces2
Land Information
APN3601-06-002-0140-901
Lot Number14
SubdivisionFirethorne West Sec 6
Land UseResidential
Legal DescriptionFIRETHORNE WEST SEC 6, BLOCK 2, LOT 14
Census Tract673201
Assessed Land Value$60,840
Assessed Improvement Value$351,971
Assessment Year2025
About this property
Stunning one story 4 bedroom and 3 full bath house, located in highly sought after master-planned community of Firethorn.Grand entry with beautiful archways. High 12ft ceiling throughout the house. Formal dinning, and separate office/den, great for working from home. Granite countertops, maple cabinetry. Meticulously maintained. Community offers swimming pools, running tails, tennis court, and playground. Zoned to top-rated schools. Master bedroom has newly installed luxury vinyl wood flooring. Schedule your appointment today before it's gone.
Investor Tools
$417,000
Estimated Property Value
$383,889Estimated Mortgage Balance
$33,111Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,580 /month
Positive
Cash Flow Estimate:
$860 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$551/month
$800/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,523
$412,811
2025
$60,840
$351,971
$412,811
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,523
$412,811
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Simplex Lending Llc
Conventional
$385,000
No
First
Mar 10, 2026
Apr 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$383,889
$40,111
9%
92%
$2,309/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,109/mo
+$231/mo
9.6%
