$176,000
NAL Estimated Property Value303 W Watson St, Willis, TX, 77378
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
FlooringCarpet, Tile
Exterior
Lot Size6,750 sqft
Building Information
Year Built1940
Stories1
Roof Type112
Land Information
APN9570-00-31260
Lot Number5-C,6-A
SubdivisionWillis Town Of
Land UseResidential
Legal DescriptionS957000 - WILLIS TOWN OF, BLOCK 24, LOT 5-C, 6-A
Census Tract694105
Assessed Land Value$27,000
Assessed Improvement Value$18,000
Assessment Year2025
About this property
See offer instructions. Pictures coming soon. Property next door is available as well (303 Watson). Owner agent.
Investor Tools
$176,000
Estimated Property Value
$0Estimated Mortgage Balance
$176,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,056 /month
Positive
Cash Flow Estimate:
$352 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$224/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,807
$45,000
2025
$27,000
$18,000
$45,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,807
$45,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$167,000
100%
0%
$0/mo
