$270,000
NAL Estimated Property Value3430 Rainshore Dr, Katy, TX, 77449
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size4,726 sqft
Building Information
Year Built2006
Garage Spaces2
Land Information
APN1270720030054
Lot Number54
SubdivisionRaintree Village
Land UseResidential
Legal DescriptionLT 54 BLK 3 RAINTREE VILLAGE SEC 6
Census Tract542305
Assessed Land Value$51,975
Assessed Improvement Value$184,491
Assessment Year2025
About this property
Well maintained 3/2/2 home in Raintree Village. Great floor-plan with the Primary in the back of the home. The Primary is a lovely retreat with ensuite and large walk-in closet. Covered back patio with ceiling fan. Recently installed wood fencing in the back yard. Lots of custom window treatments throughout. Ready for immediate move in!
Investor Tools
$270,000
Estimated Property Value
$136,133Estimated Mortgage Balance
$133,867Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$463/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,211
$236,466
2025
$51,975
$184,491
$236,466
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,211
$236,466
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Oceanside Mortgage Co
Fha
$151,998
Yes
First
Dec 31, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,133
$136,867
50%
50%
$912/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$912/mo
+$1,238/mo
9.6%
