$240,000
NAL Estimated Property Value2202 Gray Hawk Ln, Katy, TX, 77449
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size7,283 sqft
Building Information
Year Built1983
Stories1
Garage Spaces2
Land Information
APN1144540050014
Lot Number14
SubdivisionSundown
Land UseResidential
Legal DescriptionLT 14 BLK 5 SUNDOWN SEC 1
Census Tract542401
Assessed Land Value$47,580
Assessed Improvement Value$181,467
Assessment Year2025
About this property
Looking for a single story home with a pool that won't break the bank? This 3 bedroom, 2 full bath, 2 car garage home has an open floorplan with vaulted living room ceiling, kitchen with lots of counterspace, living room with fireplace, indoor utility room and an inground pool.
Investor Tools
$240,000
Estimated Property Value
$180,515Estimated Mortgage Balance
$59,485Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,470 /month
Positive
Cash Flow Estimate:
$490 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$445/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,144
$229,047
2025
$47,580
$181,467
$229,047
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,144
$229,047
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Dart Bank
Commercial
$183,750
No
First
May 23, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$180,515
$58,485
24%
75%
$1,102/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,602/mo
+$548/mo
10.8%
