$427,000
NAL Estimated Property Value20407 Gable Ridge Dr, Katy, TX, 77450
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size8,141 sqft
Building Information
Year Built1998
Garage Spaces2
Land Information
APN1170320020033
Lot Number33
SubdivisionKelliwood Gardens
Land UseResidential
Legal DescriptionLT 33 BLK 2 KELLIWOOD GARDENS SEC 1
Census Tract454901
Assessed Land Value$84,273
Assessed Improvement Value$329,150
Assessment Year2025
About this property
Fabulous 4 bedroom 2 1/2 bath home in Kelliwood Gardens with a pool and wood floors throughout. Home features Formal Dining room ,high ceilings and a marble surround gas fireplace.Master BR down and large game room upstairs.Kitchen has solid surface countertops including center island,it has surface gas cooktop ,stainless appliances and lots of cabinet space. Schedule showing today!
Investor Tools
$427,000
Estimated Property Value
$315,549Estimated Mortgage Balance
$111,451Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,760 /month
Positive
Cash Flow Estimate:
$920 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$750/month
$825/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,862
$413,423
2025
$84,273
$329,150
$413,423
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,862
$413,423
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$330,000
No
First
Dec 4, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$315,549
$111,451
26%
74%
$1,979/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,830/mo
$2,804/mo
+$26/mo
8.0%
