$251,000
NAL Estimated Property Value15249 Heavenly Acres Dr, Willis, TX, 77318
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range, Dishwasher, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size1 acre
Building Information
Year Built2020
Stories1
Land Information
APN5762-00-01400
Lot Number14
SubdivisionHeavenly Acres
Land UseResidential
Legal DescriptionS576200 - HEAVENLY ACRES, BLOCK 1, LOT 14, SERIAL CSS022466TXA, LABEL # NTA1992919
Census Tract694204
Assessed Land Value$32,750
Assessed Improvement Value$207,250
Assessment Year2025
About this property
**Project to be Completed** An acre of pristine property with a fabulous brand new home. This brand new farmhouse features three bedrooms, two bathrooms, gorgeous/large kitchen, and a fabulous living room & dining room - perfect for entertaining! This is one of the last lots available on this gorgeous, small culd a sac street. NO HOA!!! Driveways were strategically placed so that if you wanted to build a shop, you could continue the driveway back! And septics have been oversized for additions! Give us call to schedule your private tour!
Investor Tools
$251,000
Estimated Property Value
$209,420Estimated Mortgage Balance
$41,580Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,506 /month
Positive
Cash Flow Estimate:
$502 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$362/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,093
$240,000
2025
$32,750
$207,250
$240,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,093
$240,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$230,644
Yes
First
Jul 28, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,420
$46,580
18%
83%
$1,383/mo
