$296,000
NAL Estimated Property Value22410 Lavaca Ranch Ln, Katy, TX, 77449
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,327 sqft
Building Information
Year Built2012
Garage Spaces2
Land Information
APN1308050030034
Lot Number34
SubdivisionWaterstone
Land UseResidential
Legal DescriptionLT 34 BLK 3 WATERSTONE SEC 1
Census Tract542901
Assessed Land Value$54,498
Assessed Improvement Value$234,699
Assessment Year2025
About this property
This beautiful and spacious floor plan offers 4 bedrooms, 2 ½ baths. Large open living area with laminate wood floors and tons of natural light. Roomy kitchen w/granite counters and lots of cabinets. Nice large back yard. Easy access to I-10 and Grand Parkway. Close to shopping center and located in Acclaimed Katy ISD schools!
Investor Tools
$296,000
Estimated Property Value
$155,653Estimated Mortgage Balance
$140,347Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,776 /month
Positive
Cash Flow Estimate:
$592 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$567/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,329
$289,197
2025
$54,498
$234,699
$289,197
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,329
$289,197
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$175,200
No
First
Aug 17, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,653
$134,347
46%
53%
$1,051/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
$1,051/mo
+$1,729/mo
11.3%
