$322,781
NAL Estimated Property Value20922 Dover Mist Ln, Katy, TX, 77449
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,162 sqft
Building Information
Year Built2011
Garage Spaces2
Land Information
APN1307610030049
Lot Number49
SubdivisionCastle Rock
Land UseResidential
Legal DescriptionLT 49 BLK 3 CASTLE ROCK SEC 4
Census Tract542402
Assessed Land Value$51,740
Assessed Improvement Value$271,041
Assessment Year2025
About this property
This is a beautiful open floor plan with formal dining. Huge open family room that opens to the gorgeous kitchen.Island bar for those quick meals. Tile flooring throughout the first floor, carpet on the second floor, engineered wood on the master suite, large master bath with separate tub and shower. Upstairs are three bedrooms and another full bath restroom on the first floor and covered patio. Available for move-in November 5, 2022.
Investor Tools
$322,781
Estimated Property Value
$180,544Estimated Mortgage Balance
$142,237Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,937 /month
Positive
Cash Flow Estimate:
$646 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$482/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,166
$322,781
2025
$51,740
$271,041
$322,781
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,166
$322,781
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$200,000
No
First
Apr 19, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$180,544
$142,237
44%
56%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
$1,200/mo
+$1,580/mo
10.3%
