$356,000
NAL Estimated Property Value20510 Indian Grove Ln, Katy, TX, 77450
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesIce Maker, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Oven, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Lot Size7,052 sqft
Building Information
Year Built2001
Garage Spaces2
Land Information
APN1202010010003
Lot Number3
SubdivisionCinco Ranch Equestrian Village
Land UseResidential
Legal DescriptionLT 3 BLK 1 CINCO RANCH EQUESTRIAN VILLAGE SEC 3
Census Tract454502
Assessed Land Value$72,195
Assessed Improvement Value$269,805
Assessment Year2025
About this property
Beautiful one story Home In Cinco Ranch ! Little piece of Heaven , Flowing floor plan, light and bright , 3 Bed and 2 Full Bath, Modern and Updated, En-suite service in master Suite , Patio, Den , Formal dining, 2 Car Garage , Formal Dining and Updated kitchen, Beautiful backyard . This home is surrounded by parks , subdivision has swimming pool across the street and Cinco Ranch Amenities . Minutes to Toll rd and Freeway. Zone to great school. Come see your new home !
Investor Tools
$356,000
Estimated Property Value
$289,244Estimated Mortgage Balance
$66,756Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,136 /month
Positive
Cash Flow Estimate:
$712 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$500/month
$1,115/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,215
$342,000
2025
$72,195
$269,805
$342,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,215
$342,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Go Mortgage Llc
Fha
$313,222
Yes
First
Apr 8, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$289,244
$64,756
18%
81%
$1,878/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$2,993/mo
$-803/mo
7.4%
