Last 24 Hours
$311,839
NAL Estimated Property Value4414 Navelli Way, Katy, TX, 77449
Off Market
4 Beds
2 Bath
1,692 Sq Ft
$133.86 / sqft
Built in 2020Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
Exterior
Lot Size7,510 sqft
Building Information
Year Built2020
Garage Spaces1
Land Information
APN1411070050012
Lot Number12
Land UseResidential
Legal DescriptionLT 12 BLK 5 VENTANA LAKES EAST SEC 3
Census Tract542902
Assessed Land Value$66,630
Assessed Improvement Value$245,209
Assessment Year2025
Investor Tools
$311,839
Estimated Property Value
$239,032Estimated Mortgage Balance
$72,807Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,871 /month
Positive
Cash Flow Estimate:
$624 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$467/month
$800/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,040
$311,839
2025
$66,630
$245,209
$311,839
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,040
$311,839
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$222,386
No
First
Sep 30, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$239,032
$72,807
23%
77%
$1,596/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
$2,396/mo
+$384/mo
10.7%
12.4%