$260,000
NAL Estimated Property Value22502 John Rolfe Ln, Katy, TX, 77449
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size7,139 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN1103290000017
Lot Number17
SubdivisionWilliamsburg Colony R/P
Land UseResidential
Legal DescriptionLT 17 BLK 15 WILLIAMSBURG COLONY SEC 2 R/P
Census Tract542901
Assessed Land Value$47,880
Assessed Improvement Value$194,928
Assessment Year2025
About this property
Gorgeous single story home in the great neighborhood of Williamsburg Colony. This four bedroom, two bathroom home is ready for your move in. With an updated kitchen, updated siding, fairly new AC system and upgraded double pane windows, you have a home that is ready for comfortable and energy efficient living. The backyard has a large covered patio, a new fence as well as a sprinkler system for the entire lawn, this home has everything.
Investor Tools
$260,000
Estimated Property Value
$215,227Estimated Mortgage Balance
$44,773Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$126/month
$460/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$214
$242,808
2025
$47,880
$194,928
$242,808
No
Tax History
Year
Tax Paid
Assessed Value
2024
$214
$242,808
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$223,250
No
First
May 28, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,227
$44,773
17%
83%
$1,339/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
$1,799/mo
+$981/mo
12.8%
