$393,000
NAL Estimated Property Value12077 Mustang Ave, Willis, TX, 77378
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
FlooringTile
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size14,782 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Garage Spaces2
Land Information
APN9233-03-01900
Lot Number19
SubdivisionTexas National 03
Land UseResidential
Legal DescriptionS923303 - TEXAS NATIONAL 03, LOT 19
Census Tract694103
Assessed Land Value$66,519
Assessed Improvement Value$267,632
Assessment Year2025
About this property
Welcome to 12077 Mustang! This home has all the custom upgrades! High ceilings, 16 seer A/C, Foam Insulation & double pane low E windows. Electric fireplace that does produce heat if needed, quartz countertops, soft close drawers & cabinets, pot filler above the gas stove, upper glass cabinet lighting & under cabinet lighting. Located minutes from i45 & Lake Conroe!
Investor Tools
$393,000
Estimated Property Value
$368,766Estimated Mortgage Balance
$24,234Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,358 /month
Positive
Cash Flow Estimate:
$786 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$714/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,606
$334,151
2025
$66,519
$267,632
$334,151
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,606
$334,151
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexa Mortgage Llc
Fha
$373,117
Yes
First
Sep 25, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$368,766
$21,234
5%
94%
$2,238/mo
