$557,758
NAL Estimated Property Value28406 Blue Holly Ln, Katy, TX, 77494
$569,120 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Convection Oven, Microwave, Gas Cooktop, Dishwasher
FlooringTile, Wood
Exterior
Lot Size9,006 sqft
Building Information
Year Built2007
Stories1
Roof Type105
Garage Spaces2
Land Information
APN3105-14-001-0180-914
Lot Number18
SubdivisionFirethorne Sec 14
Land UseResidential
Legal DescriptionFIRETHORNE SEC 14, BLOCK 1, LOT 18
Census Tract673201
Assessed Land Value$97,240
Assessed Improvement Value$460,518
Assessment Year2025
About this property
Gorgeous inside and out! Stunning hardwood floors, crown molding throughout, plantation shutters in formal dining and study, living room with stone fireplace, kitchen with stainless steel GE appliances, granite counters, working island, butler's pantry, large utility room, playroom off the kitchen with wood floors and french doors, media room, walk in closets, huge master bedroom with wood floors and an amazing back patio. Zoned to award winning KISD schools and 1 block from Wolman Elementary
Investor Tools
$557,758
Estimated Property Value
$291,909Estimated Mortgage Balance
$265,849Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$569,119
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,347 /month
Positive
Cash Flow Estimate:
$1,116 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$778/month
$800/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,550
$557,758
2025
$97,240
$460,518
$557,758
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,550
$557,758
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Members Choice Cu
Conventional
$324,000
No
First
Mar 2, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$291,909
$265,849
47%
52%
$1,943/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,743/mo
+$597/mo
7.2%
