$446,000
NAL Estimated Property Value4206 Cambry Park, Katy, TX, 77450
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringTile
Exterior
Lot Size6,961 sqft
Building Information
Year Built1998
Stories1
Roof Type105
Garage Spaces2
Land Information
APN2986-01-001-0410-914
Lot Number41
SubdivisionFairways At Kelliwood Sec 1
Land UseResidential
Legal DescriptionFAIRWAYS AT KELLIWOOD SEC 1, BLOCK 1, LOT 41
Census Tract673006
Assessed Land Value$65,000
Assessed Improvement Value$367,216
Assessment Year2025
About this property
Completely remodeled and on the golf course!! Don't miss your chance to live in this exclusive gated community!! Open floor plan, island kitchen, stainless steel appliances, covered patio and fairway views. This home has too many upgrades to list, schedule your showing today!
Investor Tools
$446,000
Estimated Property Value
$172,016Estimated Mortgage Balance
$273,984Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,676 /month
Positive
Cash Flow Estimate:
$892 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$924/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,859
$432,216
2025
$65,000
$367,216
$432,216
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,859
$432,216
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Envoy Mortgage Ltd
Conventional
$204,000
No
First
Aug 31, 2018
Sep 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,016
$281,984
62%
39%
$1,224/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,224/mo
+$966/mo
5.9%
