$314,000
NAL Estimated Property Value22510 Williamschase Dr, Katy, TX, 77449
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size9,675 sqft
Building Information
Year Built1994
Garage Spaces2
Land Information
APN1165470040003
Lot Number3
SubdivisionWilliamschase Par R/P
Land UseResidential
Legal DescriptionLT 3 BLK 4 WILLIAMSCHASE SEC 1 PAR R/P
Census Tract542901
Assessed Land Value$52,667
Assessed Improvement Value$258,334
Assessment Year2025
About this property
Spacious four bedroom home with open kitchen and family room. Features include a formal dining and living area, master suite with walk in closet & vanity area, big back yard, and gourmet kitchen. Zoned to the highly sought after and top rated Katy Independent School District. Conveniently located near shopping and dining with easy access to the Grand Parkway and I-10. Call today for a private showing!
Investor Tools
$314,000
Estimated Property Value
$283,001Estimated Mortgage Balance
$30,999Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,884 /month
Positive
Cash Flow Estimate:
$628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$603/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,667
$311,001
2025
$52,667
$258,334
$311,001
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,667
$311,001
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$299,475
Yes
First
May 24, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$283,001
$28,000
9%
90%
$1,796/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
$2,296/mo
+$484/mo
10.6%
