$789,000
NAL Estimated Property Value10880 Dauphine St, Willis, TX, 77318
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Exterior FeaturesBoat Slip
Lot Size16,845 sqft
Building Information
Year Built2021
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5210-00-08000
Lot Number5
SubdivisionFrench Quarter On Lake Conroe 01
Land UseResidential
Legal DescriptionS521000 - FRENCH QUARTER ON LAKE CONROE 01, BLOCK 4, LOT 5
Census Tract694207
Assessed Land Value$90,000
Assessed Improvement Value$538,993
Assessment Year2025
About this property
Inside a luxury safety Subdivision . This is clear lot without bushy, scattered pine make lot look beauty, shady and clean. In the back lot a sub. pond decorates property more quiet and relaxation of back yard and able to viewing forward to the lake, property with a individual deserve boat-port , just some walking to Boat port of lake site .....It is a beauty lot it's position for a luxury home later. A valuable family should stay here.
Investor Tools
$789,000
Estimated Property Value
$320,177Estimated Mortgage Balance
$468,823Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,734 /month
Positive
Cash Flow Estimate:
$1,578 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,207/month
$1,200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,543
$574,992
2025
$90,000
$538,993
$628,993
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,543
$574,992
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Envoy Mortgage Ltd
Conventional
$348,000
No
First
Feb 9, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$320,177
$429,823
57%
41%
$2,087/mo
