$305,000
NAL Estimated Property Value5023 Rocky Manor Ln, Katy, TX, 77449
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Oven, Gas Range, Dishwasher
Exterior
Lot Size6,769 sqft
Building Information
Year Built2003
Garage Spaces2
Land Information
APN1225540010048
Lot Number48
SubdivisionWindstone Colony
Land UseResidential
Legal DescriptionLT 48 BLK 1 WINDSTONE COLONY SEC 4
Census Tract542105
Assessed Land Value$55,416
Assessed Improvement Value$232,771
Assessment Year2025
About this property
Enjoy summer year-round with your own private in-ground pool at this charming 3-bedroom, 2-bath home tucked away on a quiet cul-de-sac in Katy. Bonus flex room, could be used as 4th bedroom. The open layout features wood floors, a cozy fireplace, and a spacious kitchen with plenty of storage. Zoned to Cy-Fair ISD schools, this well-kept home is move-in ready and perfect for both relaxing and entertaining.
Investor Tools
$305,000
Estimated Property Value
$216,783Estimated Mortgage Balance
$88,217Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,949 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$275/month
$515/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,779
$288,187
2025
$55,416
$232,771
$288,187
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,779
$288,187
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$220,000
No
First
Jul 29, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$216,783
$87,217
28%
71%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,835/mo
+$315/mo
8.5%
