$179,000
NAL Estimated Property Value5454 Green Pine Blvd, Willis, TX, 77378
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size2 acres
Building Information
Year Built1999
Stories1
Land Information
APN0801-00-00113
SubdivisionTisdell A E
Land UseResidential
Legal DescriptionA0801 TISDELL A E, TRACT 1B-1, MH SERIAL # TXFLX12A57000FD11, TITLE # 01134739, LABEL # RAD1155286, ACRES 2.000
Census Tract694106
Assessed Land Value$60,000
Assessed Improvement Value$12,078
Assessment Year2025
About this property
Amazing opportunity to own unrestricted 2 acres with several fruit trees and access to a small pond. 1999 single wide needs some love, but is livable. Great circle drive with double wide carport. Small patio on the back allows you to enjoy the view of the gorgeous backyard. Storage shed stays. This is the perfect opportunity to live in single wide and build your dream home. 160 foot deep well and anaerobic septic with 3 500gallon tanks.
Investor Tools
$179,000
Estimated Property Value
$118,719Estimated Mortgage Balance
$60,281Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,074 /month
Positive
Cash Flow Estimate:
$358 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$175/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,205
$72,078
2025
$60,000
$12,078
$72,078
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,205
$72,078
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Union Home Mortgage Corp
Fha
$132,554
Yes
First
Dec 10, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$118,719
$44,281
27%
66%
$795/mo
