$325,000
NAL Estimated Property Value14238 Brushwood Drive, Willis, TX, 77318
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Oven, Oven
Exterior
Lot Size19,500 sqft
Building Information
Year Built2015
Stories1
Roof Type105
Garage Spaces2
Land Information
APN2548-00-01100
Lot Number11
SubdivisionBeau View 01
Land UseResidential
Legal DescriptionS254800 - BEAU VIEW 01, BLOCK 1, LOT 11
Census Tract694204
Assessed Land Value$54,990
Assessed Improvement Value$238,060
Assessment Year2025
About this property
Nice one story home offers a living room with a gas fireplace, formal dining room, kitchen and breakfast room area. Granite counter tops in the kitchen. Living room has high ceilings. Split style home. Master bathroom has double sinks, separate showers and a large garden tub. Laundry room inside home with attached garage. Home sits on close to half an acre so you will have a large spacious backyard.
Investor Tools
$325,000
Estimated Property Value
$204,570Estimated Mortgage Balance
$120,430Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$387/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,025
$283,201
2025
$54,990
$238,060
$293,050
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,025
$283,201
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crystal Clear Mortgage Llc
Conventional
$222,347
No
First
Feb 22, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,570
$120,430
37%
63%
$1,334/mo
