$170,000
NAL Estimated Property Value1403 Willis Street, Brownwood, TX, 76801
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven, Electric Water Heater, Refrigerator
FlooringCarpet, Ceramic Tile, Linoleum
Exterior
Lot Size13,586 sqft
Building Information
Year Built1976
Land Information
APN55009
SubdivisionMorningside Addition
Land UseResidential
Legal DescriptionMORNINGSIDE ADDITION, BLOCK 16, LOT PART 2
Census Tract951000
Assessed Land Value$4,760
Assessed Improvement Value$142,770
Assessment Year2025
About this property
3 bedroom, 2 bath home that sits on a large tree covered oversized lot. The home sets on a corner lot in a great neighborhood. The home has fresh inside paint, new carpet, a newer cooktop, wall oven and refrigerator. The three bedrooms have large closets with the master bedroom having a walk in closet. There is a large backyard with a storage building and there is also storage under the carport area and a covered patio area great for entertaining. Homes do not come available often in this area.
Investor Tools
$170,000
Estimated Property Value
$145,945Estimated Mortgage Balance
$24,055Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,020 /month
Positive
Cash Flow Estimate:
$340 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$160/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,072
$147,530
2025
$4,760
$142,770
$147,530
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,072
$147,530
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usda
Usda
$156,341
Yes
First
Oct 12, 2022
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,945
$24,055
14%
86%
$938/mo
