$420,000
NAL Estimated Property Value10495 Summit Dr, Willis, TX, 77318
$546,000 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
Exterior
Lot Size20,160 sqft
Building Information
Year Built2013
Stories1
Roof Type105
Garage Spaces3
Land Information
APN5740-00-04900
Lot Number49
SubdivisionHawthorne Ridge
Land UseResidential
Legal DescriptionHAWTHORNE RIDGE, LOT 49
Census Tract694207
Assessed Land Value$45,360
Assessed Improvement Value$225,538
Assessment Year2025
About this property
Clean and well-kept 3 bed, 2 bath home with a heated POOL! This home features an open floor plan from the kitchen to living and high ceilings. The kitchen has a gas stove and matching stainless steel appliances, granite counter tops and lots of cabinet storage. In the master suite there is a spacious bath with a walk-in shower and walk-in closet. The second full bath is easily accessible from the living room and located between the two spare bedrooms. the backyard is fenced and has a covered patio looking out to the pool.
Investor Tools
$420,000
Estimated Property Value
$155,930Estimated Mortgage Balance
$264,070Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$546,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,520 /month
Positive
Cash Flow Estimate:
$840 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$581/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,870
$270,898
2025
$45,360
$225,538
$270,898
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,870
$270,898
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Conventional
$180,000
No
First
Aug 12, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,930
$199,070
56%
37%
$1,080/mo
