$2,100
5807 Flinders River Trl Fl Inders, Katy, TX, 77449
On Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher, Oven
FlooringCarpet, Vinyl
Exterior
Lot Size3,350 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN1402660110003
Lot Number3
Land UseResidential
Legal DescriptionLT 3 BLK 11 ADELAIDE SEC 1
Census Tract542103
Assessed Land Value$48,994
Assessed Improvement Value$245,583
Assessment Year2025
About this property
Move-in ready June 29! Spacious 2-story in Adelaide — 3 bed / 2.5 bath / 2-car garage. All appliances included (washer, dryer & refrigerator). Oversized kitchen (28x17) w/ granite counters & gas range. Flex room downstairs + game room up. Vinyl plank floors, high-efficiency HVAC, Energy Star certified. Cypress-Fairbanks ISD. Pets welcome (case by case). Apply at apply.link/wjwd2xs
Investor Tools
$129,030Estimated Mortgage Balance
$165,547Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,767 /month
Positive
Cash Flow Estimate:
$589 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$302/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,151
$294,577
2025
$48,994
$245,583
$294,577
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,151
$294,577
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$149,600
No
First
Aug 27, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$129,030
$165,547
56%
44%
$897/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$897/mo
+$1,253/mo
8.8%
