1view

Owner Contacts

$764,000

NAL Estimated Property Value

25518 Kearsley Drive, Katy, TX, 77494

Off Market

4 Beds

4 Bath

3,820 Sq Ft

$201.71 / sqft

Built in 2014

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Disposal, Convection Oven, Double Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator

FlooringTile, Wood

Exterior

Private Pool

Exterior FeaturesBalcony, Outdoor Kitchen

Lot Size10,472 sqft

Building Information

Year Built2014

Roof Type105

Garage Spaces2

Land Information

APN5201-03-003-0020-914

Lot Number2

SubdivisionMonterrey At Willowbend Sec 3

Land UseResidential

Legal DescriptionMONTERREY AT WILLOWBEND SEC 3, BLOCK 3, LOT 2

Census Tract673112

Assessed Land Value$115,731

Assessed Improvement Value$607,568

Assessment Year2025

About this property

POOL/SPA/OUTDOOR KITCHEN-3-CAR GARAGE CUL-DE-SAC street. Beautiful smart home w/ no back neighbors & a walking path! Home offers open living spaces, media room with 100" screen, projector & surround sound speakers that will stay with the home. Large game room upstairs. Primary Suite on 1st floor with dual granite vanities, garden tub, oversized CAR WASH SHOWER w/3 shower heads, walk in custom closets. Custom built ins & shutters throughout home. Darkening blinds/shades in Master & electric shades in living room. Soft water system, insulted garage, epoxy painted garage floor, LED lights & garage storage system installed. Backyard oasis that is perfect for entertaining, features a large heated salt water pool, large hot tub, fire pit & covered outdoor kitchen w/ granite countertops, bar seating, 2 burner cook top & gas grill. Perfect for entertaining. AWARD WINNING KATY ISD! 1/2 mile away from dining and all your shopping needs. Home has never flooded. This home is a must see!

Investor Tools

$764,000

Estimated Property Value

$602,902Estimated Mortgage Balance

$161,098Estimated Equity

21% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,623 /month

Positive

Cash Flow Estimate:

$1,541 /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

$1,304/month

$1,244/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,825

$723,299

2025

$115,731

$607,568

$723,299

Tax History

Year

Tax Paid

Assessed Value

2025

$11,825

$723,299

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

2004 000275 Llc

Purchase Money Mortgage

$647,000

First

Sep 12, 2022

Oct 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$602,902

$161,098

21%

79%

$3,880/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,340/mo

$5,124/mo

$-1,784/mo

5.2%

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