Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$309,500

1122 Desert Willow Dr, Rosharon, TX, 77583

On MarketInfo
Just AddedInfo
Beds4 Beds
Baths2 Bath
Baths1,812 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$170.81 / sqft
Year BuiltBuilt in 2024

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Electric Oven, Microwave, Gas Range, Dishwasher, Refrigerator, Cooktop
FlooringCarpet, Vinyl

Exterior

Lot Size6,000 sqft

Building Information

Year Built2024
Garage Spaces2

Land Information

APN2235-09-001-0150-907
Lot Number15
SubdivisionCaldwell Ranch Sec 9
Land UseResidential Single Family Houses
Legal DescriptionCALDWELL RANCH SEC 9, BLOCK 1, LOT 15
Census Tract674506
Assessed Land Value$78,000
Assessed Improvement Value$202,746
Assessment Year2025

About this property

Beautiful ONE-STORY home in Caldwell with sleek modern design! This sought-after Cali floor plan features 4 spacious bedrooms, 2 full bathrooms, 2 car garage with EV charger and an extended covered patio overlooking a spacious backyard. Entertain in the beautiful kitchen with QUARTZ countertops, 42" WHITE cabinets, stainless steel appliances, and an oversized island. Vinyl floors throughout main living areas. Retreat in the spacious primary bedroom with an ensuite bathroom that includes a walk-shower, tub and oversized closet! Smart-tech features:skybell, wifi garage door opener, and keyless entry provide safety and security. Residents can enjoy resort-style amenities such as a waterpark/ pool, pavilion, and walking trails. Plus, easy access to Hwy 288, medical center and downtown. Schedule a showing today to see this beauty!

Investor Tools

$278,170Estimated Mortgage Balance
$30,086Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,857 /month
Positive
Cash Flow Estimate:
$619 /month

Interested in this property?

Nina Patel

eXp Realty LLC

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$497/month
$950/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,428
$280,746
2025
$78,000
$202,746
$280,746
No

Tax History

Year
Tax Paid
Assessed Value
2025
$4,428
$280,746

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Fha
$288,074
Yes
First
Jun 27, 2024
Jul 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$278,170
$4,830
1%
91%
$1,728/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,678/mo
$-452/mo
8.7%

City: Rosharon