$297,000
NAL Estimated Property Value20035 Goldlake Drive, Katy, TX, 77449
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,325 sqft
Building Information
Year Built2003
Garage Spaces2
Land Information
APN1232240010002
Lot Number2
SubdivisionCross Creek
Land UseResidential
Legal DescriptionLT 2 BLK 1 CROSS CREEK SEC 1
Census Tract542106
Assessed Land Value$56,914
Assessed Improvement Value$234,148
Assessment Year2025
About this property
Beautiful two-story home on an oversized lot with custom landscaping. The house has a very open and spacious floor plan with lots of natural light and features 4 bedrooms, 2.5 baths & 2-car tandem garage. The kitchen island opens to the family room and offers a breakfast bar. primary suite down, with a walk-in shower and double sinks. Laminate wood floors in living areas, large game room, crown molding, covered front porch, & more!
Investor Tools
$297,000
Estimated Property Value
$279,258Estimated Mortgage Balance
$17,742Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,860 /month
Positive
Cash Flow Estimate:
$620 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$277/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,841
$291,062
2025
$56,914
$234,148
$291,062
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,841
$291,062
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$299,150
No
First
Oct 17, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$279,258
$17,742
5%
94%
$1,794/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
$1,794/mo
+$986/mo
11.2%
