NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$477,000

NAL Estimated Property Value

15323 Willow Shores Dr, Houston, TX, 77062

Off Market

4 Beds

4 Bath

3,345 Sq Ft

Single Family Residence

$148.88 / sqft

Built in 1988

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher

FlooringLaminate

Exterior

Lot Size10,542 sqft

Building Information

Year Built1988

Garage Spaces2

Land Information

APN1167330020070

Lot Number70

SubdivisionBay Forest

Land UseResidential

Legal DescriptionLT 70 BLK 2 BAY FOREST SEC 3

Census Tract340301

Assessed Land Value$77,918

Assessed Improvement Value$382,485

Assessment Year2025

About this property

*MOTIVATED SELLER* This beautifully updated home is located on a picturesque tree-lined street with top-rated schools, and sits on an oversized lot with plenty of room for a pool and extra green space to spare! Inside, the entire interior has been freshly painted in designer paint colors, creating a bright and modern aesthetic. The Kitchen has been thoughtfully renovated and many fixtures have been replaced. All flooring throughout the home has been replaced with high-end laminate, ensuring a fresh and consistent updated feel in every room. Major system upgrades include a new exterior AC condenser, new interior AC unit, and a new water heater. The fence and gate have been replaced, all new gutters installed, and the breezeway to the garage has been redone for improved function and curb appeal. Schedule your viewing today!

Investor Tools

$477,000

Estimated Property Value

$377,812Estimated Mortgage Balance

$99,188Estimated Equity

19% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,988 /month

Positive

Cash Flow Estimate:

$996 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$537/month

$780/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,055

$460,403

2025

$77,918

$382,485

$460,403

Tax History

Year

Tax Paid

Assessed Value

2024

$4,055

$460,403

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Prime Lending Inc

Conventional

$384,000

First

Jun 6, 2025

Jul 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$377,812

$90,188

19%

79%

$2,303/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,226/mo

$3,083/mo

$-857/mo

5.6%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area