$289,000
NAL Estimated Property Value5926 First Blush Dr, Katy, TX, 77493
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesWater Heater, Microwave, Free-Standing Range, Gas Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringVinyl
Exterior
Lot Size5,201 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN1459890020027
Lot Number27
Land UseResidential
Legal DescriptionLT 27 BLK 2 AURORA SEC 3
Census Tract542902
Assessed Land Value$60,840
Assessed Improvement Value$222,493
Assessment Year2025
About this property
7 to 10 minutes to TX-99 (Grand Parkway) Tankless Water Heater, Stainless Steel Refrigerator, Washer/Dryer, Granite Counter Tops, 30 & 40 inch dark cabinets, Vinyl Plank Flooring in Kitchen and Family room, Installed Security System, in addition to safety, efficiency, and affordability, home is where the latest features are installed.
Investor Tools
$289,000
Estimated Property Value
$188,020Estimated Mortgage Balance
$100,980Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,734 /month
Positive
Cash Flow Estimate:
$578 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$526/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,865
$283,333
2025
$60,840
$222,493
$283,333
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,865
$283,333
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranty Bank & Trust
Commercial
$200,000
No
First
Feb 27, 2023
Feb 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,020
$103,980
35%
65%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$1,200/mo
+$1,030/mo
9.3%
