$304,117
NAL Estimated Property Value22706 Merrymount Dr, Katy, TX, 77450
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size9,962 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN1055020000002
Lot Number2
SubdivisionWest Memorial
Land UseResidential
Legal DescriptionLT 2 BLK 21 WEST MEMORIAL SEC 2
Census Tract455200
Assessed Land Value$80,342
Assessed Improvement Value$223,775
Assessment Year2025
About this property
LOWEST PRICED HOME IN SOUTH KATY. Attention Investors and Remodelers, this one is for you! 3/2/2 with great layout! Large family room with fireplace, open to the kitchen, separate dining room or flex space. Three large bedrooms and nice size lot. Roof is 2 years old. Great Location near I-10, shopping and great Katy ISD schools! Priced to sell as is. No repairs will be made. Seller does not have a survey. This one won't last!!! HIGHEST AND BEST OFFERS DUE 5PM, THURSDAY, JUNE 24TH.
Investor Tools
$304,117
Estimated Property Value
$202,744Estimated Mortgage Balance
$101,373Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,825 /month
Positive
Cash Flow Estimate:
$608 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$461/month
$505/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,015
$304,117
2025
$80,342
$223,775
$304,117
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,015
$304,117
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Connextions Lp
Conventional
$221,600
No
First
Nov 15, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$202,744
$101,373
33%
67%
$1,329/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,834/mo
+$356/mo
8.6%
