$661,000
NAL Estimated Property Value5210 Fm 3081 Road, Willis, TX, 77378
Off Market
Commercial
Highlights
Interior
FlooringVinyl
Exterior
Lot Size5.67 acres
Building Information
Year Built2018
Land Information
APN100082
SubdivisionTerrell J Jackson
Land UseResidential
Legal DescriptionA184 TERRELL J JACKSON, TRACT 2.7, ACRES 5.667
Assessed Land Value$185,990
Assessed Improvement Value$62,540
Assessment Year2025
About this property
Welcome to an income producing property featuring 12 RV lots, two tiny houses, and 100% occupancy. This quiet country setting is perfect for relaxing and getting away from the hustle and bustle of city life. Tour today and unleash the possibilities of making this RV/Tiny Home park your next investment. PROFESSIONAL PHOTOS COMING SOON. The owner is working on the survey!
Investor Tools
$661,000
Estimated Property Value
$0Estimated Mortgage Balance
$661,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,966 /month
Positive
Cash Flow Estimate:
$1,322 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$396/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,449
$248,530
2025
$185,990
$62,540
$248,530
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2025
$1,449
$248,530
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$661,000
100%
0%
$0/mo
