0Days on Market

4view

$849,990

115 Llano Ct, New Waverly, TX, 77358

On Market

Just Added

4 Beds

4 Bath

3,385 Sq Ft

Single Family Residence

$251.1 / sqft

Built in 2024

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms 4

Garage Available

Heating Central

Cooling

AppliancesDisposal, Refrigerator Included, Double Oven, Gas Oven, Microwave, Gas Range, Dishwasher

FlooringTile, Vinyl Plank

Exterior

Exterior FeaturesSide Yard

Lot Size2 acres

Building Information

Year Built2024

Stories1

Roof Type105

Garage Spaces4

Land Information

APN66969

Lot Number56

SubdivisionI Texas Grand Ranch Phase 9

Land UseSingle Family Residential

Legal DescriptionI TEXAS GRAND RANCH PHASE 9, BLOCK 30, LOT 56, ACRES 2.0

Census Tract790302

Assessed Land Value$128,700

Assessed Improvement Value$293,310

Assessment Year2025

About this property

Modern Famhouse one story Gracepoint custom home located on a wooded cul=de-sac in NEW WAVERLY ISD! Spacious open floor plan for maximum entertaining including large dining w/ sliders leading out to patio. Gourmet kitchen featuring quartz waterfall island, farmhouse sink, gas range double oven w/ griddle, builtin refrigerator/freezer. Butlers pantry leading to larger pantry. Study near front entry w/ black french doors. Vaulted living room w/ beam, modern fireplace & black framed windows & on trend lighting throughout. Media room/flex room. Primary bedroom w/ tray ceiling & spa like en-suite, double sinks w/ light up mirrors, freestanding tub & large shower. 3 other bedroom w/3 other full bathrooms. NO CARPET! Large laundry area w/space for add fridge. Covered back patio w/ space for seating whether a sunset dinner or just relaxing & enjoying 2 acres of serene nature in your backyard. Close to major shopping in Willis, Conroe & the Woodlands! Check out video & Interactive floor plan.

Investor Tools

$622,946Estimated Mortgage Balance

$251,054Estimated Equity

28% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,244 /month

Positive

Cash Flow Estimate:

$1,748 /month

Interested in this property?

Heather Chavez

Realty ONE Group Iconic

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$533/month

$400/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,026

$422,010

2025

$128,700

$293,310

$422,010

Tax History

Year

Tax Paid

Assessed Value

2024

$2,026

$422,010

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cadence Bank Na

Building Or Construction Loan

$650,400

First

Apr 30, 2024

May 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$622,946

$251,054

28%

71%

$3,900/mo

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area