Street View

1view

Owner Contacts

$236,000

11567 Willwood Dr, Houston, TX, 77072

Off Market

3 Beds

2 Bath

1,729 Sq Ft

Single Family Residence

$143.44 / sqft

Built in 1977

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Electric Cooktop, Dishwasher, Refrigerator, Washer

FlooringTile, Vinyl

Exterior

Lot Size4,064 sqft

Building Information

Year Built1977

Stories1

Garage Spaces2

Land Information

APN1093970000002

Lot Number2

SubdivisionBrays Forest

Land UseResidential

Legal DescriptionLT 2 BLK 4 BRAYS FOREST SEC 5 R/P

Census Tract452401

Assessed Land Value$52,668

Assessed Improvement Value$174,283

Assessment Year2025

About this property

Welcome to this lovely, newly renovated home ready for immediate move in. Single story, brick home with 3 bedrooms, two bathrooms, open kitchen, and large living room. The roof was replaced in 2021 with new composition shingles and decking and comes with a transferable warranty. The rest of the renovations were done in 2024 including: new cedar picket fence, new double-pane windows, new paint, new appliances, and all new AC ducts. Freshly painted interior and exterior. The kitchen was opened up and a large center island installed. New cabinets and soft-close drawers. New granite kitchen countertops. Newly renovated master bathroom complete with newly tiled shower and connected large walk-in closet. New ceiling fans put up in all of the the rooms. New recessed LED lighting. New oversized double-pane windows. Spacious two-car garage with a new Chamberlain door opener. Low HOA. Easy access to Fort Bend Tollway, I-59, and Highway 6. Close to Chinatown. Never flooded.

Investor Tools

$236,000

Estimated Property Value

$144,500Estimated Mortgage Balance

$93,398Estimated Equity

39% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,488 /month

Positive

Cash Flow Estimate:

$496 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$333/month

$130/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,818

$226,951

2025

$52,668

$174,283

$226,951

Tax History

Year

Tax Paid

Assessed Value

2024

$2,818

$226,951

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bpl Mortgage Llc

Commercial

$144,500

First

Aug 20, 2025

Sep 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$142,602

$90,398

38%

60%

$867/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$997/mo

+$725/mo

8.8%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area