$278,000
NAL Estimated Property Value20731 Indigo River Ln, Katy, TX, 77449
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Laminate, Wood
Exterior
Lot Size4,757 sqft
Building Information
Year Built2009
Garage Spaces2
Land Information
APN1279290050020
Lot Number20
SubdivisionHighland Creek Ranch
Land UseResidential
Legal DescriptionLT 20 BLK 5 HIGHLAND CREEK RANCH SEC 5
Census Tract542201
Assessed Land Value$52,562
Assessed Improvement Value$189,568
Assessment Year2025
About this property
Priced to sell. This spacious two story home contains 3 bedrooms 2.5 bath gameroom/media & formal dining room. Enjoy the large second floor primary. This beautiful home is located conveniently to I-10, the grand pkwy restaurants and much more. Zoned to top rated Cy-fair ISD. Room sizes are approximate, buyer should verify measurements.
Investor Tools
$278,000
Estimated Property Value
$178,189Estimated Mortgage Balance
$99,811Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,668 /month
Positive
Cash Flow Estimate:
$556 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$255/month
$442/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,668
$242,130
2025
$52,562
$189,568
$242,130
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,668
$242,130
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$199,755
Yes
First
Oct 15, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,189
$90,811
33%
64%
$1,198/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,640/mo
+$510/mo
9.3%
