$302,000
NAL Estimated Property Value29427 Emilys Rock Ln, Katy, TX, 77494
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size7,196 sqft
Building Information
Year Built2020
Garage Spaces1
Land Information
APN7897-14-003-0020-901
Lot Number2
SubdivisionTamarron Sec 14
Land UseResidential
Legal DescriptionTAMARRON SEC 14, BLOCK 3, LOT 2
Census Tract673202
Assessed Land Value$61,171
Assessed Improvement Value$237,544
Assessment Year2025
Investor Tools
$302,000
Estimated Property Value
$238,644Estimated Mortgage Balance
$63,356Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$386/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,117
$298,715
2025
$61,171
$237,544
$298,715
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,117
$298,715
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Fha
$254,003
Yes
First
Apr 30, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,644
$65,356
21%
79%
$1,584/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$1,584/mo
+$996/mo
10.3%
