$289,000
NAL Estimated Property Value12927 Oakwood Cir, Willis, TX, 77318
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Free-Standing Range, Dishwasher, Oven
FlooringCarpet, Tile
Exterior
Lot Size10,187 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APN6595-02-13000
Lot Number96
SubdivisionLake Conroe Hills 02
Land UseResidential
Legal DescriptionLAKE CONROE HILLS 02, BLOCK 5, LOT 96
Census Tract694206
Assessed Land Value$50,935
Assessed Improvement Value$230,124
Assessment Year2025
About this property
Turn key ready - Completely renovated - Huge CDS lot - Fresh paint inside and out - New stainless steel appliances - New electrical fixtures - New plumbing fixtures - New flooring - Granite counter tops - New hardware - New blinds - Big Pergola in backyard with seating - Fresh landscaping - Ready for quick move in!
Investor Tools
$289,000
Estimated Property Value
$273,727Estimated Mortgage Balance
$15,273Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,799 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$499/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,544
$281,059
2025
$50,935
$230,124
$281,059
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,544
$281,059
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amerisave Mortgage Corp
Fha
$288,674
Yes
First
Jul 3, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$273,727
$19,273
6%
95%
$1,731/mo
