$298,000
2531 Eden Ridge Way, Willis, TX, 77378
$321,399 ARV
On Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Free-Standing Range, Gas Range, Dishwasher, Oven
Building Information
Year Built2024
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5374-00-04800
Lot Number8
SubdivisionGrace Landing 01
Land UseResidential Single Family
Legal DescriptionS537400 - GRACE LANDING 01, BLOCK 3, LOT 8
Census Tract694103
Assessed Land Value$58,000
Assessed Improvement Value$265,555
Assessment Year2025
About this property
This move in ready floor plan features 4 bedrooms, 2 full baths, 1 half bath and an attached 2-car garage. Additional features include stainless steel Whirlpool appliances, Woodmont Dakota cabinets in the kitchen, den, loft, ceiling fans in the great room and primary bedroom, 2" smooth faux wood blinds, and SmartKey Entry Door Hardware. Outdoor features include a covered patio and gutters to the front of the home.
Investor Tools
$276,177Estimated Mortgage Balance
$47,813Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$321,398
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,941 /month
Positive
Cash Flow Estimate:
$647 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$233/month
$675/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,177
$323,555
2025
$58,000
$265,555
$323,555
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,177
$323,555
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kbhs Home Loans Llc
Fha
$275,483
Yes
First
Nov 29, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,177
$47,378
14%
85%
$1,702/mo
