$400,000
NAL Estimated Property Value20318 Silbury Ct, Katy, TX, 77450
$412,383 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size8,398 sqft
Building Information
Year Built1975
Stories2
Garage Spaces2
Land Information
APN1060200000057
Lot Number57
SubdivisionNottingham Country R/P
Land UseResidential
Legal DescriptionLT 57 BLK 9 NOTTINGHAM COUNTRY SEC 2 R/P
Census Tract454600
Assessed Land Value$104,370
Assessed Improvement Value$283,338
Assessment Year2025
About this property
Great location, minutes from I-10 and close to 99. This beautiful home features commercial HVAC system, updated energy efficient windows, updated kitchen, beautiful backyard with a deck. There are three bedrooms (with ability to create a fourth bedroom upstairs), an office and a den. Located in the highly acclaimed Katy ISD. Room sizes are approximate, please verify independently. Seller needs 24 hour notice for showings.
Investor Tools
$400,000
Estimated Property Value
$284,159Estimated Mortgage Balance
$115,841Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$412,382
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,400 /month
Positive
Cash Flow Estimate:
$800 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$589/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,067
$387,708
2025
$104,370
$283,338
$387,708
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,067
$387,708
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial National Mortgage
Fha
$286,711
Yes
First
Feb 22, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$284,159
$142,841
33%
71%
$1,891/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$2,241/mo
$-51/mo
6.6%
