$102,000
NAL Estimated Property Value14184 Shadow Bay Drive, Willis, TX, 77318
Off Market
Highlights
Interior
Exterior
Lot Size5,173 sqft
Land Information
APN8627-00-25900
Lot Number22
SubdivisionShadow Bay 01
Land UseResidential
Legal DescriptionS862700 - SHADOW BAY 01, BLOCK 10, LOT 22
Census Tract694204
Assessed Land Value$48,368
Assessment Year2025
About this property
Great opportunity to own a waterfront lot on Lake Conroe with access to open water and surrounding lakefront homes. Ideal for building a custom home or securing additional space next to an existing waterfront property. Enjoy the flexibility to design your own lakefront setup while still being close to all the benefits of lake living. This lot is available for separate purchase or can be combined with the adjacent home for a larger package.
Investor Tools
$102,000
Estimated Property Value
$0Estimated Mortgage Balance
$102,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$870 /month
Positive
Cash Flow Estimate:
$290 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$76/month
$25/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$401
$28,800
2025
$48,368
N/A
$48,368
No
Tax History
Year
Tax Paid
Assessed Value
2024
$401
$28,800
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$102,000
100%
0%
$0/mo
