$262,000
NAL Estimated Property Value20403 Blue Juniper Dr, Katy, TX, 77449
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Dishwasher
Exterior
Lot Size7,148 sqft
Building Information
Year Built1998
Stories1
Garage Spaces2
Land Information
APN1150580050006
Lot Number6
SubdivisionRaintree Vlg
Land UseResidential
Legal DescriptionLT 6 BLK 5 RAINTREE VLG SEC 1 R/P & EXTN
Census Tract542302
Assessed Land Value$57,465
Assessed Improvement Value$169,639
Assessment Year2025
About this property
3 Bedroom, 2 Bath, 2 Car Garage, Single Story Home located minutes from Interstate 10 and Grand Parkway plus zoned to highly acclaimed Katy ISD schools. The nicely landscaped front and back yard gives the home great curb appeal and a very comfortable and relaxing back yard. This is a one owner home that has never been used as a rental. The home has recent exterior paint and roof plus a new gas range and garage door opener.
Investor Tools
$262,000
Estimated Property Value
$202,450Estimated Mortgage Balance
$59,550Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,572 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$170/month
$395/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$728
$227,104
2025
$57,465
$169,639
$227,104
No
Tax History
Year
Tax Paid
Assessed Value
2024
$728
$227,104
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pnc Bank Na
Conventional
$208,000
No
First
Nov 22, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$202,450
$59,550
22%
77%
$1,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,643/mo
+$507/mo
9.8%
