1view

Owner Contacts

$782,000

NAL Estimated Property Value

25507 Rocky Walk Court, Katy, TX, 77494

Off Market

5 Beds

4 Bath

4,299 Sq Ft

Single Family Residence

$162.81 / sqft

Built in 2004

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 5

Bathrooms Full 4

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Double Oven, Microwave, Dishwasher

FlooringCarpet, Tile

Exterior

Private Pool

Lot Size9,968 sqft

Building Information

Year Built2004

Stories2

Roof Type105

Garage Spaces2

Land Information

APN2290-17-004-0490-914

Lot Number49

SubdivisionCinco Ranch West Sec 17

Land UseResidential

Legal DescriptionCINCO RANCH WEST SEC 17, BLOCK 4, LOT 49

Census Tract673106

Assessed Land Value$100,100

Assessed Improvement Value$606,707

Assessment Year2025

About this property

Beautiful Village Builders "Van Gogh" plan on Cul de sac street. 5 br, 4 ba, gourmet granite kitchen, master and guest bedroom on 1st floor with 3 br up. Soaring 2 story ceilings in family room with stone fireplace overlooking gourgeous backyard with resort style pool and spa. Many upgrades and updates: New roof 2022, AC/Furnace 2017, Water heaters 2018, pool heater 2020, PCB card 2020, pool vac 2022, microwave 2021, New shower glass and doors 2022, fence 2018. Storage and built ins, wine rack and writing desk off kitchen, built in buffet in breakfast area, Attic storage with flooring. Covered back patio with ceiling fan and built in speakers for outdoor entertaining. Guest bedroom on 1st floor with full bath great for guest or inlaw suite. 3 car tandem gargage. In award winning Katy ISD with Griffin elementary and Beckendorf Middle school close enough to walk or ride your bike. Cinco Ranch amenities include pool, tennis courts, golf course, beach club with clubhouse volleyball

Investor Tools

$782,000

Estimated Property Value

$504,952Estimated Mortgage Balance

$277,048Estimated Equity

35% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,692 /month

Positive

Cash Flow Estimate:

$1,564 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,183/month

$1,115/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,284

$706,807

2025

$100,100

$606,707

$706,807

Tax History

Year

Tax Paid

Assessed Value

2025

$10,284

$706,807

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Jpmorgan Chase Bank Na

Credit Line (Revolving) / Heloc

$543,836

First

Jul 18, 2022

Aug 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$504,952

$277,048

35%

65%

$3,261/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,340/mo

$4,376/mo

$-1,036/mo

5.1%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area