$244,000
NAL Estimated Property Value435 Starfly Drive, Willis, TX, 77378
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesTrash Compactor, Microwave, Dishwasher
Building Information
Year Built2024
Stories1
Roof Type105
Garage Spaces2
Land Information
APN8621-04-11400
Lot Number36
SubdivisionThe Pines
Land UseResidential Single Family
Legal DescriptionS862104 - THE PINES AT SEVEN COVES 04, BLOCK 4, LOT 36
Census Tract694105
Assessed Land Value$42,500
Assessed Improvement Value$131,414
Assessment Year2025
About this property
The one-story Taft offers easy living, featuring an exclusive owner’s suite with spa-like bath, and a pair of secondary bedrooms for family members of guests. A separate dining room and gourmet kitchen provide the perfect backdrop for entertaining family or friends, and the family room offers a casual retreat. COME TOUR TODAY!
Investor Tools
$244,000
Estimated Property Value
$227,314Estimated Mortgage Balance
$16,686Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,464 /month
Positive
Cash Flow Estimate:
$488 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$222/month
$660/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,445
$173,914
2025
$42,500
$131,414
$173,914
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,445
$173,914
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pulte Mortgage Llc
Fha
$231,037
Yes
First
Jun 9, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$227,314
$16,686
6%
93%
$1,386/mo
