$2,350
402 Mornington Ln, Katy, TX, 77494
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dryer, Refrigerator, Washer, Dishwasher
FlooringTile, Wood
Exterior
Lot Size8,198 sqft
Building Information
Year Built2010
Garage Spaces2
Land Information
APN1277100040064
Lot Number64
SubdivisionLakes At Grand Harbor
Land UseResidential
Legal DescriptionLT 64 BLK 4 LAKES AT GRAND HARBOR SEC 2
Census Tract455300
Assessed Land Value$71,817
Assessed Improvement Value$271,822
Assessment Year2025
About this property
Ready for immediate move in. Photos coming soon. Close to I-10 and Katy Mills. Good and practical location. Built in 2010. One story 3-2-2. Clean and well-cared-for. Tile and wood flooring. Large back yard. Refrigerator, washer and dryer included. Gas range.
Investor Tools
$192,188Estimated Mortgage Balance
$152,397Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,062 /month
Positive
Cash Flow Estimate:
$687 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$494/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,212
$343,639
2025
$71,817
$271,822
$343,639
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,212
$343,639
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$200,000
No
First
Mar 28, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,188
$151,451
44%
56%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$1,200/mo
+$1,380/mo
9.0%
