$365,095
NAL Estimated Property Value5218 Vincent Rose, Katy, TX, 77449
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesWater Heater, Disposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size6,020 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1445680020016
Lot Number16
Land UseResidential
Legal DescriptionLT 16 BLK 2 JASMINE HEIGHTS SEC 20
Census Tract542202
Assessed Land Value$50,521
Assessed Improvement Value$314,574
Assessment Year2025
About this property
New D.R. Horton Home!! Two story plan with four bedrooms, three full bathrooms, game room and a two car garage!! The kitchen has tons of cabinets and is open to the breakfast room and family room! Large primary bedroom downstairs with a spacious closet! Features a large shower in the primary bathroom! Hard surface flooring in all living area! . Also features access from the garage to a generous sized utility room. Great property! Hurry and call TODAY!
Investor Tools
$365,095
Estimated Property Value
$243,230Estimated Mortgage Balance
$121,865Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,191 /month
Positive
Cash Flow Estimate:
$730 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$495/month
$320/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,110
$365,095
2025
$50,521
$314,574
$365,095
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,110
$365,095
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Unknown
$254,792
No
First
Nov 12, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$243,230
$121,865
33%
67%
$1,528/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
$1,848/mo
+$932/mo
9.1%
