$542,000
NAL Estimated Property Value14786 Cedar Lane Loop, Willis, TX, 77378
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Microwave, Dishwasher
FlooringWood
Exterior
Lot Size1.47 acres
Land Information
APN3457-00-00400
Lot Number4
SubdivisionCedar Crest Ranch
Land UseResidential
Legal DescriptionS345700 - CEDAR CREST RANCH, BLOCK 1, LOT 4
Census Tract694107
Assessed Land Value$44,199
Assessment Year2025
About this property
Beautiful custom home in rural Willis! 4 Bedroom and 3 Full bath house sits on a large 1.5 cleared acres! 868 Sq. ft. of porches! Custom cabinets and woodwork through out! Stainless appliances, beautiful fixtures, granite counters, stainless appliances, huge master bath with his and her sinks! Great neighbors with peaceful setting. Willis ISD and Low Taxes! Not in a Flood Zone!!
Investor Tools
$542,000
Estimated Property Value
$340,556Estimated Mortgage Balance
$201,444Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,252 /month
Positive
Cash Flow Estimate:
$1,084 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$287/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$739
$44,199
2025
$44,199
N/A
$44,199
No
Tax History
Year
Tax Paid
Assessed Value
2024
$739
$44,199
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plains Commerce Bank
Conventional
$346,660
No
First
May 9, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$340,556
$201,444
37%
63%
$2,079/mo
