$337,000
NAL Estimated Property Value810 Long Prairie Dr, Katy, TX, 77450
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size6,900 sqft
Building Information
Year Built1990
Stories1
Garage Spaces2
Land Information
APN1130280350017
Lot Number17
SubdivisionCimarron
Land UseResidential
Legal DescriptionLT 17 BLK 35 CIMARRON SEC 9 R/P
Census Tract455102
Assessed Land Value$69,000
Assessed Improvement Value$256,778
Assessment Year2025
About this property
DON’T MISS THIS OPPORTUNITY!!! Beautifully renovated home in desirable Cimarron subdivision in award winning Katy ISD. New roof/gutters, new driveway & patio, new granite counters and cabinets installed, new AC compress & interior coil, all plumbing & fixtures replaced throughout, new windows, flooring & paint plus much more! Note the detail to include soft close drawers and doors in cabinets and under counter lighting in kitchen. See addendum to Seller’s disclosure for more details. A MUST SEE. Won’t last long.
Investor Tools
$337,000
Estimated Property Value
$263,314Estimated Mortgage Balance
$73,686Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,022 /month
Positive
Cash Flow Estimate:
$674 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$475/month
$298/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,016
$325,778
2025
$69,000
$256,778
$325,778
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,016
$325,778
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Va
$290,000
Yes
First
Jul 30, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$263,314
$75,686
22%
78%
$1,739/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$2,037/mo
+$153/mo
7.8%
