$728,900
126 Stellar Hills Court, Willis, TX, 77318
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBack Green Space, Side Yard, Sprinkler System
Lot Size9,097 sqft
Building Information
Garage Spaces3
Land Information
APN9271-06-02100
Lot Number21
SubdivisionThe Woodlands Hills
Land UseResidential
Legal DescriptionS927106 - THE WOODLANDS HILLS 06, BLOCK 1, LOT 21
Census Tract694209
Assessed Land Value$58,000
Assessment Year2025
About this property
1½-story home features an entry with 13' ceilings that extend past study. Open kitchen is central to the home and features 42" cabinets and high-bar seating. The 20'x20' family room comes with 14' ceilings and a floor to ceiling slider door. Master bath includes a freestanding tub, separate shower, His & Hers vanities, and a walk-in closet. Located upstairs are a media room, powder bath, and a game room.
Investor Tools
$9,838,842Estimated Mortgage Balance
$742,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,452 /month
Positive
Cash Flow Estimate:
$1,484 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$455/month
$1,005/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,753
$58,000
2025
$58,000
N/A
$58,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,753
$58,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hancock Whitney Bank
Credit Line (Revolving) / Heloc
$10,000,000
No
First
Oct 31, 2025
Apr 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$9,838,842
N/A
0%
1326%
$59,956/mo
