$400,000
NAL Estimated Property Value115 Brighton Woods, Willis, TX, 77318
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Electric Oven
FlooringCarpet, Tile, Wood
Exterior
Lot Size8,204 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces2
Land Information
APN9356-03-01600
Lot Number16
SubdivisionTwdc-Hhc 03
Land UseResidential
Legal DescriptionS935603 - TWDC-HHC 03, BLOCK 1, LOT 16
Census Tract694209
Assessed Land Value$58,000
Assessed Improvement Value$330,037
Assessment Year2025
About this property
The Sawyer II Plan located in the beautiful master planned community The Woodlands Hills. This beautiful 2 story home has 4 Bedrooms, 3.5 Baths with oversized loft on the second floor. This open concept home has an oversized island kitchen with granite counter tops and wood floors throughout the entry, family, and dining room. This home has a gorgeous 2 story entry with wrought iron spindles on the stair case. It will also have stone on the front elevation of the home and brick in the rear including a covered back patio.
Investor Tools
$400,000
Estimated Property Value
$159,912Estimated Mortgage Balance
$240,088Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,400 /month
Positive
Cash Flow Estimate:
$800 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,008/month
$995/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,090
$388,037
2025
$58,000
$330,037
$388,037
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,090
$388,037
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
K Hovnanian American Mortgage Llc
Conventional
$185,000
No
First
Jul 11, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,912
$240,088
60%
40%
$1,110/mo
