1view

$1,772,000

1208 Willard St, Houston, TX, 77006

Off Market

3 Beds

4 Bath

4,175 Sq Ft

Single Family Residence

$418.92 / sqft

Built in 2023

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Ice Maker, Double Oven, Electric Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator

FlooringTile, Wood

Exterior

Exterior FeaturesOutdoor Kitchen

Lot Size5,001 sqft

Building Information

Year Built2022

Stories1

Garage Spaces2

Land Information

APN0301440000036

Lot Number36

SubdivisionRosedale

Land UseResidential

Legal DescriptionLT 36 ROSEDALE

Census Tract410501

Assessed Land Value$550,000

Assessed Improvement Value$1,155,900

Assessment Year2025

About this property

New Construction by Houston's Premier Home Builder, Croix Custom Homes! This Stunning Transitional Residence offers Incredible Interior Finishes, Painted Brick Exterior with Hardie Plank Siding, and a Great Floor Plan! 11Ft. Ceilings on the 1st Floor, 10Ft. on the Second, Open Floor Plan with Formal Living & Dining, Huge Family Room with Built-Ins and a Multi-Slide Panel Door that opens to the Covered Lanai bringing the outdoor space inside. Large Island Kitchen, with a Separate Breakfast Area and Wet Bar/Butler's Pantry with a Sink, Wine Chiller & Ice Maker! Upstairs Den, plus a Home Office/Study. Incredible Primary Suite and a "Spa Like" Bath with a free-standing tub, vanity area and an Incredible Closet! Yard with Room for a Pool, Elevator Capable! Wonderful, Experienced Builder to work with, Offering 25+ Years in the Building Business! Walking distance to the River Oaks Shopping Center, Buffalo Bayou Park & minutes by car to Downtown Houston.

Investor Tools

$1,772,000

Estimated Property Value

$400,125Estimated Mortgage Balance

$1,403,185Estimated Equity

77% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$10,632 /month

Positive

Cash Flow Estimate:

$3,544 /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

$2,658/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$23,040

$1,705,900

2025

$550,000

$1,155,900

$1,705,900

Tax History

Year

Tax Paid

Assessed Value

2024

$23,040

$1,705,900

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Plains State Bank

Unknown

$400,125

First

Mar 15, 2022

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$368,815

$1,337,085

78%

21%

$2,399/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,340/mo

$2,399/mo

+$941/mo

2.3%

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