Last 24 Hours
$286,000
NAL Estimated Property Value5802 Blue Grama Dr, Katy, TX, 77493
Off Market
4 Beds
2 Bath
1,582 Sq Ft
$1.64 / sqft
Built in 2024Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating Central
CoolingExterior
Lot Size4,800 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1470320040018
Lot Number18
Land UseResidential Single Family
Legal DescriptionLT 18 BLK 4 AURORA SEC 4
Census Tract542902
Assessed Land Value$60,653
Assessed Improvement Value$215,347
Assessment Year2025
About this property
The Bridgeport Floorplan. This delightful one-story home features four bedrooms and two baths. The open-concept design of the Hartford creates a spacious feel by combining the great room, dining room and huge island kitchen. Great for entertaining. Make it your dream home today!
Investor Tools
$286,000
Estimated Property Value
$181,037Estimated Mortgage Balance
$104,963Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,716 /month
Positive
Cash Flow Estimate:
$572 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$182/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$758
$276,000
2025
$60,653
$215,347
$276,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$758
$276,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Inspire Home Loans Inc
Conventional
$186,000
No
First
Nov 20, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,037
$106,963
37%
63%
$1,116/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,116/mo
+$1,764/mo
12.1%
12.4%