$264,000
NAL Estimated Property Value4818 Upland Dale Ct, Katy, TX, 77449
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,776 sqft
Building Information
Year Built2007
Garage Spaces2
Land Information
APN1285830020053
Lot Number53
SubdivisionRicewood Village
Land UseResidential
Legal DescriptionLT 53 BLK 2 RICEWOOD VILLAGE SEC 3
Census Tract542202
Assessed Land Value$57,235
Assessed Improvement Value$192,662
Assessment Year2025
Investor Tools
$264,000
Estimated Property Value
$83,261Estimated Mortgage Balance
$180,739Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,584 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$267/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,882
$249,897
2025
$57,235
$192,662
$249,897
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,882
$249,897
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New Era Life Insurance Company Of The Mi
Conventional
$104,000
No
First
Nov 3, 2016
Dec 2021
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$83,261
$177,739
68%
32%
$624/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$624/mo
+$1,526/mo
9.8%
