$292,000
NAL Estimated Property Value22523 Vista Valley Dr, Katy, TX, 77450
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringCarpet, Laminate, Tile
Exterior
Lot Size7,658 sqft
Building Information
Year Built1996
Garage Spaces2
Land Information
APN1157210050020
Lot Number20
SubdivisionCreekstone
Land UseResidential
Legal DescriptionLT 20 BLK 5 CREEKSTONE SEC 3
Census Tract455103
Assessed Land Value$69,467
Assessed Improvement Value$222,533
Assessment Year2025
About this property
Move-in ready 3/2 home on cul-de-sac and zoned to acclaimed Katy ISD. Charming home with NO CARPET. Kitchen opens to light and bright, spacious living room. Well-planned dining room and separate breakfast area. Nice sized primary bedroom with dual sinks and separate shower/bath in primary bathroom. Community with lots of amenities (swimming pool, tennis courts, clubhouse, and pocket parks). Easy access to The Grand Parkway, I-10, major medical, shopping, restaurants and entertainment make this home a prime location. Schedule your appointment TODAY!
Investor Tools
$292,000
Estimated Property Value
$212,822Estimated Mortgage Balance
$79,178Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$547/month
$440/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,106
$292,000
2025
$69,467
$222,533
$292,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,106
$292,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometown Equity Mortgage
Building Or Construction Loan
$219,000
No
First
Oct 22, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,822
$80,178
27%
73%
$1,314/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,754/mo
+$436/mo
9.0%
