$381,000
NAL Estimated Property Value3639 Heartland Key Ln, Katy, TX, 77494
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
FlooringCarpet, Tile, Wood
Exterior
Lot Size5,750 sqft
Building Information
Year Built2011
Stories1
Roof Type105
Garage Spaces2
Land Information
APN8127-04-002-0070-914
Lot Number7
SubdivisionSilver Ranch Sec 4
Land UseResidential
Legal DescriptionSILVER RANCH SEC 4, BLOCK 2, LOT 7
Census Tract673112
Assessed Land Value$46,800
Assessed Improvement Value$341,688
Assessment Year2025
About this property
Fantastic 4 bedroom 2 bath home in Silver Ranch. New carpet! Zoned to Katy ISD schools. Inviting open floor plan, includes study and formal dining room. Kitchen complete with granite countertops, stainless steel appliances, and a walk-in pantry! Great master retreat with private en suite and walk-in closet. Nicely sized backyard with plenty of green space for activities!
Investor Tools
$381,000
Estimated Property Value
$218,995Estimated Mortgage Balance
$162,005Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,286 /month
Positive
Cash Flow Estimate:
$762 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$496/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,044
$366,252
2025
$46,800
$341,688
$388,488
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,044
$366,252
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Neighborhood Mtg Acceptance Co
Conventional
$247,000
No
First
Jul 23, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,995
$156,005
41%
57%
$1,481/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,231/mo
+$1,109/mo
10.5%
