$324,000
NAL Estimated Property Value307 Shady Cedar Hill Lane, Willis, TX, 77378
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Exterior
Lot Size4,827 sqft
Building Information
Year Built2023
Stories2
Roof Type105
Garage Spaces2
Land Information
APN8621-03-06800
Lot Number27
SubdivisionThe Pines
Land UseResidential
Legal DescriptionS862103 - THE PINES AT SEVEN COVES 03, BLOCK 2, LOT 27
Census Tract694105
Assessed Land Value$42,500
Assessed Improvement Value$265,682
Assessment Year2025
Investor Tools
$324,000
Estimated Property Value
$279,211Estimated Mortgage Balance
$44,789Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,944 /month
Positive
Cash Flow Estimate:
$648 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,173/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,455
$308,182
2025
$42,500
$265,682
$308,182
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,455
$308,182
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Village Capital & Investment Llc
Fha
$290,088
Yes
First
Apr 9, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$279,211
$44,789
13%
86%
$1,740/mo
