$304,341
NAL Estimated Property Value5130 Jasmine Dawn Dr, Katy, TX, 77449
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size6,103 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1446720020028
Lot Number28
Land UseResidential
Legal DescriptionLT 28 BLK 2 JASMINE HEIGHTS SEC 22
Census Tract542202
Assessed Land Value$50,596
Assessed Improvement Value$253,745
Assessment Year2025
About this property
BRAND NEW 1 story home, 1796 sqft, never lived in. It has split floor plan, featuring 4 beds, 2 baths and indoor utility room. Fridge, washer and dryer are provided. Vinyl in common areas, and bedrooms have carpets. This house is minutes away from TX 99, major shopping centers and grocery stores. Room sizes are approximate. Ready to move in. NO pet please.
Investor Tools
$304,341
Estimated Property Value
$189,560Estimated Mortgage Balance
$114,781Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,826 /month
Positive
Cash Flow Estimate:
$609 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$572/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,339
$304,341
2025
$50,596
$253,745
$304,341
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,339
$304,341
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Promiseone Bank
Conventional
$203,343
No
First
May 26, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,560
$114,781
37%
62%
$1,045/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
$1,045/mo
+$1,735/mo
11.0%
