Last 24 Hours
$1,536,000
NAL Estimated Property Value28540 Rose Ln, Katy, TX, 77494
Off Market
4 Beds
3 Bath
3,623 Sq Ft
Single Family Residence
$1.19 / sqft
Built in 1994Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size2.53 acres
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces6
Land Information
APN6620-01-000-0120-914
Lot Number11-12
SubdivisionRose Dale Subd U/R Sec 1
Land UseResidential
Legal DescriptionROSE DALE SUBD U/R SEC 1, ACRES 2.5271, LOT 11 PART & LOT 12, A.G. SHARPLESS (A-322)
Census Tract673202
Assessed Land Value$234,464
Assessed Improvement Value$599,956
Assessment Year2025
About this property
Rental includes both main and guest house on just over 2 acres. . Does NOT include barn or outer perimeter past the first fence. Guest House is 1/1/2. 1,100sq ft Tenant to maintain the lawn
Investor Tools
$1,536,000
Estimated Property Value
$216,561Estimated Mortgage Balance
$904,359Estimated Equity
79% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,216 /month
Positive
Cash Flow Estimate:
$3,072 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,777/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,649
$834,420
2025
$234,464
$599,956
$834,420
No
Tax History
Year
Tax Paid
Assessed Value
2025
$13,649
$834,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Unknown
$228,000
No
First
Aug 21, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$216,561
$853,439
79%
14%
$1,367/mo
12.4%