$334,000
NAL Estimated Property Value406 Hurstshire Bend, Katy, TX, 77494
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size5,502 sqft
Building Information
Year Built2006
Garage Spaces1
Land Information
APN1277100020029
Lot Number29
SubdivisionLakes At Grand Harbor
Land UseResidential
Legal DescriptionLT 29 BLK 2 LAKES AT GRAND HARBOR SEC 2
Census Tract455300
Assessed Land Value$68,175
Assessed Improvement Value$263,825
Assessment Year2025
About this property
Reduced! Beautiful home in desirable lake community. Home features new carpet, new roof, new microwave oven. Spacious rooms including principal closet. Kitchen with breakfast bar, granite countertop, principal bathroom offers separate shower, double sink. House in great conditions. Excellent Katy school district, great location near Katy Mills, I-10, and 99.
Investor Tools
$334,000
Estimated Property Value
$238,882Estimated Mortgage Balance
$95,118Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,099 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$644/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,060
$332,000
2025
$68,175
$263,825
$332,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,060
$332,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New City Mortgage Llc
Conventional
$249,000
No
First
Feb 29, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,882
$95,118
28%
72%
$1,493/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,193/mo
+$1,147/mo
12.0%
