$1,749
$1,799
1121 Desert Willow Dr, Princeton, TX, 75407
On Market
Price Drop
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size4,704 sqft
Building Information
Year Built2024
Stories1
Garage Spaces2
Land Information
APNR-13014-00M-0110-1
Lot Number11
SubdivisionCypress Creek
Land UseResidential Single Family
Legal DescriptionCYPRESS CREEK PHASE 2 (GCN), BLK M, LOT 11
Census Tract031007
Assessed Land Value$90,000
Assessed Improvement Value$173,457
Assessment Year2025
About this property
Like new 3 bedroom 2 bathroom home in Princeton. Close to 380, shopping and dining. Make this light and bright 3 bedroom 2 bathroom home yours. Laminate flooring in the living areas and kitchen. Carpet in the bedrooms. Gas range with granite countertops. Good sized back yard for kids or pets.
Investor Tools
$199,959Estimated Mortgage Balance
$64,477Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,581 /month
Positive
Cash Flow Estimate:
$527 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$180/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$842
$263,457
2025
$90,000
$173,457
$263,457
No
Tax History
Year
Tax Paid
Assessed Value
2024
$842
$263,457
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lennar Mortgage Llc
Conventional
$207,749
No
First
May 29, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,959
$65,041
24%
76%
$1,246/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,746/mo
+$404/mo
9.8%
