$236,000
NAL Estimated Property Value6626 Hayman Dr, Katy, TX, 77449
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringConcrete, Wood
Exterior
Lot Size5,001 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1250870080002
Lot Number2
SubdivisionBear Creek Meadows
Land UseResidential
Legal DescriptionLT 2 BLK 8 BEAR CREEK MEADOWS SEC 4
Census Tract542106
Assessed Land Value$52,250
Assessed Improvement Value$173,718
Assessment Year2025
About this property
Cute starter home. 3 bedrooms, 2 baths and 2 car garage. Fireplace. Cypress Fairbanks schools. Flooring replaced during covid. Hard surface in main areas, carpet in bedrooms. Stainless microwave and dishwasher replaced 2022. Stainless fridge will remain. Walk one block to park. Shopping nearby. Photos of homes in neighborhood with same floorpan reflect higher square footage. Tenant occupied until March 31, 2022.
Investor Tools
$236,000
Estimated Property Value
$192,646Estimated Mortgage Balance
$43,354Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,440 /month
Positive
Cash Flow Estimate:
$480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$223/month
$475/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,493
$225,968
2025
$52,250
$173,718
$225,968
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,493
$225,968
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$209,000
No
First
Mar 23, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,646
$45,354
19%
82%
$1,254/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,729/mo
+$421/mo
10.9%
