Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$540,000

NAL Estimated Property Value

24035 Willow Rose Dr, Spring, TX, 77389

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,461 Sq Ft
price_per_sqft$159.49 / sqft
Year BuiltBuilt in 2021

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesENERGY STAR Qualified Appliances, Disposal, Double Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile

Exterior

Lot Size7,619 sqft

Building Information

Year Built2021
Garage Spaces2

Land Information

APN1367930010003
Lot Number3
Land UseResidential
Legal DescriptionLT 3 BLK 1 INWAY OAKS ESTATES SEC 2
Census Tract554902
Assessed Land Value$81,647
Assessed Improvement Value$429,554
Assessment Year2025

About this property

Spectacular 2-story home in gated community, less than 2 years old. Soaring ceilings, grand spiral staircase, two-story white limestone fireplace, porcelain wood-look tile throughout the entire first floor (even closets and bathrooms), arched entries, wall of windows overlooking greenspace, remote-controlled cellular blinds in family room, wired for a portable generator, flood light cameras in front and back, Ring doorbell, brand new plantation shutters, and extended patio. No back neighbors. Walk-in attic storage (i.e., "Texas basement"). Light and bright everywhere. Quartz countertops in kitchen. Community park just a short trail walk through the woods to pool, fitness center, and playground. Small, gated community of 45 homes tucked in just under The Woodlands next to Northampton and Augusta Pines. Just minutes from the Grand Parkway and I45 with abundant choices for restaurants and shopping nearby. Home has been immaculately cared for and updated throughout.

Investor Tools

Property Icon
$540,000
Estimated Property Value
$0Estimated Mortgage Balance
$540,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,312 /month
Positive
Cash Flow Estimate:
$1,104 /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
$926/month
$76/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,414
$511,201
2025
$81,647
$429,554
$511,201
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,414
$511,201

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$513,000
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,300/mo
$76/mo
+$3,224/mo
7.3%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Spring

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

24035 Willow Rose Dr | Property Details | No Agent List