1view

Owner Contacts

$789,000

NAL Estimated Property Value

305 Willard St, Houston, TX, 77006

Off Market

4 Beds

4 Bath

3,085 Sq Ft

$233.39 / sqft

Built in 2021

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size2,648 sqft

Building Information

Year Built2021

Garage Spaces1

Land Information

APN0370780020001

Lot Number1

Land UseResidential

Legal DescriptionLT 1 BLK 1 WESTON 4TH PAR R/P

Census Tract410502

Assessed Land Value$238,410

Assessed Improvement Value$522,656

Assessment Year2025

About this property

Move in Ready!!! From award winning builder, ROC Homes, this 4 bedroom gem features a rare 1st floor lifestyle with a private driveway. This home is conveniently located in Montrose with accessibility to some of Houston’s finest areas, including The Heights, White Oak, Buffalo Bayou, Midtown and Downtown Houston, and the recently renovated Memorial Park Conservatory! The ROClake floor plan has 3 bedrooms on the 2nd floor with a study. The 3rd floor is perfect for hosting guests with a game room, 4th bedroom and full bath. This home requires no maintenance or HOA dues! *Selection availability is based on stage of home construction at time of contract.

Investor Tools

$789,000

Estimated Property Value

$577,646Estimated Mortgage Balance

$211,354Estimated Equity

26% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,734 /month

Positive

Cash Flow Estimate:

$1,578 /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

$1,572/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$14,919

$761,066

2025

$238,410

$522,656

$761,066

Tax History

Year

Tax Paid

Assessed Value

2024

$14,919

$761,066

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Zillow Home Loans Llc

Conventional

$588,000

First

May 29, 2025

Jun 2040

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$577,646

$204,354

26%

73%

$3,526/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,340/mo

$3,526/mo

$-186/mo

5.1%

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