$544,000
NAL Estimated Property Value3727 Brampton Island Drive, Katy, TX, 77494
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,600 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN7897-02-002-0190-901
Lot Number19
SubdivisionTamarron Sec 2
Land UseResidential
Legal DescriptionTAMARRON SEC 2, BLOCK 2, LOT 19
Census Tract673202
Assessed Land Value$64,350
Assessed Improvement Value$446,202
Assessment Year2025
About this property
CONTRACT HAS BEEN SIGNED! ACCEPTING BACKUP OFFERS! Stunning Perry Home with it all! Grand two-story Entry, Private Study/Library with Hardwood Flooring & French doors, Formal Dining with Hardwood Flooring, A "WOW KITCHEN" offering a Large Island and Cabinets Galore! Open to the Family Room with a Beautiful Cast Stone Fireplace! Upstairs offers a Gameroom & Media Room. First Floor Primary Bedroom & Spa Retreat offering His & Her Closets. Large extended covered back patio, 3-Car Garage!
Investor Tools
$544,000
Estimated Property Value
$369,379Estimated Mortgage Balance
$174,621Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,264 /month
Positive
Cash Flow Estimate:
$1,088 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$766/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,467
$510,552
2025
$64,350
$446,202
$510,552
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,467
$510,552
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highland Homeloans Llc
Unknown
$400,000
No
First
Apr 7, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$369,379
$174,621
32%
68%
$2,399/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,499/mo
$-159/mo
7.4%
