$372,000
NAL Estimated Property Value3431 Lily Ranch Dr Street, Katy, TX, 77494
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size7,302 sqft
Building Information
Year Built2010
Stories1
Roof Type105
Garage Spaces2
Land Information
APN4238-06-001-0180-914
Lot Number18
SubdivisionKaty Creek Ranch Sec 6
Land UseResidential
Legal DescriptionKATY CREEK RANCH SEC 6, BLOCK 1, LOT 18
Census Tract673113
Assessed Land Value$57,136
Assessed Improvement Value$314,584
Assessment Year2025
About this property
Gorgeous Single story, 4 bedroom home in the charming neighborhood of Kary Creek Ranch subdivision. Zoned to highly rated KISD schools and close to everything! The kitchen is spacious and bright with upgraded cabinetry, gorgeous granite countertops, The kitchen is open to the family room to create a perfect place to gather and entertain. The back yard is HUGE. Ready for immediate move in! Fridge included.
Investor Tools
$372,000
Estimated Property Value
$277,541Estimated Mortgage Balance
$94,459Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,310 /month
Positive
Cash Flow Estimate:
$770 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$661/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,077
$371,720
2025
$57,136
$314,584
$371,720
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,077
$371,720
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$300,000
No
First
May 9, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$277,541
$94,459
25%
75%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,249/mo
+$1,091/mo
10.8%
