Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Street View of property
Street View
A
NoAgentList RatingHow are grades calculated? Info

$2,358,000

123 Willowend Dr, Houston, TX, 77024

Off MarketInfo
Beds5 Beds
Baths6 Bath
Baths4,018 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$485.32 / sqft
Year BuiltBuilt in 1965

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 5Bedrooms 5
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Ice Maker, Convection Oven, Double Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator
FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBalcony
Lot Size22,934 sqft

Building Information

Year Built1965
Stories2
Garage Spaces3

Land Information

APN0911300000043
Lot Number43
SubdivisionWillowick
Land UseResidential
Legal DescriptionLT 43 BLK 4 WILLOWICK SEC 2
Census Tract430300
Assessed Land Value$1,146,940
Assessed Improvement Value$753,060
Assessment Year2025

About this property

Gracious + genteel, bespoke + terribly chic is this updated Charleston-style Single house with wrap around porticoes + verandas. On an over ½ acre lot is the best of Low County Style. Through the wrought iron gate, just a jaunt down the covered walk, the front door is mid-house. Once inside view the dramatically curved wrought iron staircase. Left + right + all around are hardwoods, crown moulding + ceiling to floor windows/French doors. Dining Room leads to updated Kitchen with custom cabinetry, gas Range, double ovens, plus a Breakfast Bar, Coffee Station, + three Pantries. The Den features hardwood floors, a dry bar and second closet. The airy Master has an updated Bath, dual tricked out Closets + Sitting Area. Guest Rooms are lovely—two of which share an updated Bath. Additional luxuries include Mud Room, Flex Space that could be an In-Law Suite with full Bath gigantic Yard with room for a Pool + zoned to amazing SBISD Schools. When you see this home you will be charmed, I’m sure!

Investor Tools

Property Icon
$2,358,000
Estimated Property Value
$1,482,000Estimated Mortgage Balance
$938,558Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$14,148 /month
Positive
Cash Flow Estimate:
$4,716 /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
$1,757/month
$500/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,290
$1,900,000
2025
$1,146,940
$753,060
$1,900,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$9,290
$1,900,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$1,482,000
No
First
Jan 8, 2024
Feb 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,419,442
$1,072,558
43%
60%
$8,886/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,250/mo
$9,386/mo
$-6,136/mo
1.7%

Learn About the Market: Opportunity in Houston

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~1.2%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$261,700

Unemployment Rate

Unemployment Rate

4.10%

Price Trend

Price Trend

~2–4% YoY growth

New Permits

New Permits

~6,800 units

City: Houston

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

123 Willowend Dr | Property Details | No Agent List