$280,000
22522 Willow Branch Ln, Tomball, TX, 77375
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size7,200 sqft
Building Information
Year Built1994
Stories1
Garage Spaces2
Land Information
APN1145540140468
Lot Number468
SubdivisionWillow Forest
Land UseResidential
Legal DescriptionLT 468 BLK 14 017*W3465200-002-014-468 WILLOW FOREST SEC 2
Census Tract554908
Assessed Land Value$57,173
Assessed Improvement Value$193,059
Assessment Year2025
About this property
Pride of ownership shows in this one owner home. A light, bright and open floorplan greats you as you enter the front door. The kitchen is open to the family room for ease of interaction from room to room. Many, many upgrades including granite kitchen counters, tile flooring in the kitchen and baths, double paned windows, leaf filter gutters, a whole home generator. Lots of storage with ample closet space. Relax in your backyard with a huge covered patio.
Investor Tools
$162,074Estimated Mortgage Balance
$88,158Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$469/month
$785/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,373
$250,232
2025
$57,173
$193,059
$250,232
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,373
$250,232
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$178,500
No
First
Aug 31, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,074
$88,158
35%
65%
$1,071/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,910/mo
$1,856/mo
+$54/mo
9.2%
