$341,177
NAL Estimated Property Value5103 Royal Jasmine Pl, Katy, TX, 77449
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size7,928 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN1373080040001
Lot Number1
Land UseResidential
Legal DescriptionLT 1 BLK 4 JASMINE HEIGHTS SEC 7
Census Tract542203
Assessed Land Value$53,407
Assessed Improvement Value$287,770
Assessment Year2025
About this property
Beautiful, Immaculate, Corner home with a large lot and concrete covered patio perfect for weekend entertainment SQUEAKY CLEAN 4 bedroom with primary bedroom downstairs and 3 additional bedrooms upstairs. very well taken care of. house has barely been lived in due to owner traveling for studies huge game room upstairs, seller is willing to sell house fully furnished for a right price.
Investor Tools
$341,177
Estimated Property Value
$228,280Estimated Mortgage Balance
$112,897Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,047 /month
Positive
Cash Flow Estimate:
$682 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$325/month
$320/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,199
$341,177
2025
$53,407
$287,770
$341,177
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,199
$341,177
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Affinity Llc
Fha
$245,471
Yes
First
Dec 23, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$228,280
$112,897
33%
67%
$1,524/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,844/mo
+$306/mo
7.6%
