$2,350,000
13449 Mary Wagner Rd, Willis, TX, 77318
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Oven, Gas Cooktop, Dishwasher
Exterior
Lot Size30,492 sqft
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces3
Land Information
APN0528-00-02600
SubdivisionSaddler John
Land UseResidential
Legal DescriptionA0528 SADDLER JOHN, TRACT 26 (SPLIT FOR TIM), ACRES 0.700
Census Tract694205
Assessed Land Value$52,500
Assessed Improvement Value$72,506
Assessment Year2025
Investor Tools
$139,140Estimated Mortgage Balance
$59,860Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$14,100 /month
Positive
Cash Flow Estimate:
$4,700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$141/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$692
$120,492
2025
$52,500
$72,506
$125,006
No
Tax History
Year
Tax Paid
Assessed Value
2024
$692
$120,492
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital One Na
Stand Alone First / Home Equity First Lien
$186,000
No
First
Feb 27, 2015
Mar 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,140
$59,860
30%
70%
$1,116/mo
