1view

Owner Contacts

$314,000

NAL Estimated Property Value

100 Willard St Apt 33, Houston, TX, 77006

Off Market

2 Beds

2 Bath

1,102 Sq Ft

$299.36 / sqft

Built in 2005

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesDisposal, Oven, Microwave, Electric Range, Refrigerator, Dishwasher, Washer/Dryer

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBalcony

Building Information

Year Built2005

Land Information

APN1272600010020

SubdivisionThe Vistas At Midtown

Land UseResidential

Legal DescriptionUNIT 33 BLDG 1 .0139 INT COMMON LAND & ELE THE VISTAS AT MIDTOWN CONDO 3RD AMEND

Census Tract410502

Assessed Land Value$49,555

Assessed Improvement Value$211,259

Assessment Year2025

About this property

Welcome to The Vistas! Centrally located with breathtaking Downtown views! This 2 bedroom 2 bathroom condo features an open concept living/dining/kitchen space which is flooded with an abundance of natural light. Features include new interior paint (2023), updated primary bathroom (2022), new farmhouse kitchen sink (2022), HVAC (2021), custom blinds throughout including blackout blinds in bedrooms, stainless steel appliances, granite countertops, picturesque windows and much more! HOA includes water/trash, high-speed internet, exterior insurance, etc.! Community garden, dog park, resort style pool, secure building access, 2 parking spaces are just a few of the many reasons to love this property! Schedule your private showing today!

Investor Tools

$314,000

Estimated Property Value

$0Estimated Mortgage Balance

$314,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,979 /month

Positive

Cash Flow Estimate:

$660 /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

$416/month

$519/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,424

$260,814

2025

$49,555

$211,259

$260,814

Tax History

Year

Tax Paid

Assessed Value

2024

$3,424

$260,814

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$310,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,960/mo

$519/mo

+$1,441/mo

7.5%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area