$605,685
NAL Estimated Property Value21839 Blossom Brook Ln, Katy, TX, 77450
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size10,665 sqft
Building Information
Year Built2002
Stories2
Roof Type105
Garage Spaces3
Land Information
APN3531-01-001-0040-914
Lot Number4
SubdivisionGrand Lakes Phase Three Sec 1
Land UseResidential
Legal DescriptionGRAND LAKES PHASE THREE SEC 1, BLOCK 1, LOT 4
Census Tract673009
Assessed Land Value$97,500
Assessed Improvement Value$508,185
Assessment Year2025
About this property
Located in Grand Lakes Katy and being sold in As-Is condition. This is a 4 bedroom, 4 bath, 3119 sqft home with high ceilings. Swimming pool w/hot tub and a wooden pergola. Kitchen is open to the family room with a fireplace. Large primary bedroom with double closets. Three car garage. Zoned to Seven Lakes High School.
Investor Tools
$605,685
Estimated Property Value
$391,974Estimated Mortgage Balance
$213,711Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,634 /month
Positive
Cash Flow Estimate:
$1,211 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,001/month
$1,200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,983
$605,685
2025
$97,500
$508,185
$605,685
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,983
$605,685
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Champions Funding Llc
Conventional
$399,000
No
First
May 28, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$391,974
$213,711
35%
65%
$2,393/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,830/mo
$3,593/mo
$-763/mo
5.6%
