NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$945,000

7159 Kingston Cove Lane, Willis, TX, 77318

Pending

5 Beds

5 Bath

4,066 Sq Ft

Single Family Residence

$232.42 / sqft

Built in 1995

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 5

Bathrooms Full 4

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Ice Maker, Double Oven, Electric Oven, Microwave, Gas Cooktop, Dishwasher, Instant Hot Water, Cooktop

FlooringCarpet, Tile

Exterior

Exterior FeaturesBalcony, Boat Slip, Dock

Lot Size10,200 sqft

Building Information

Year Built1995

Stories2

Roof Type105

Garage Spaces2

Land Information

APN8625-02-18200

Lot Number127

SubdivisionSeven Coves 02

Land UseResidential

Legal DescriptionS862502 - SEVEN COVES 02, BLOCK 5, LOT 127

Census Tract694206

Assessed Land Value$122,400

Assessed Improvement Value$941,745

Assessment Year2025

About this property

Stunning Open Water Views! 5 Bedroom/4.5 bath home, which includes the well-equipped casita! Boasting a wall of windows, soaring fireplace w open-concept style, waterfront bar, it's breathtaking from the moment you enter. Thoughtfully designed w distinctive details throughout. REQUEST AMENITIES/FEATURES LIST. IMPROVEMENTS NEARING $180K. Year-round Good Meals & Great Times w/ friends and family overlooking the water. Spacious kitchen features gorgeous leathered granite, elegant cabinetry, neutral colors. Recent fridge negotiable. Gas cooktop, warming drawer, dual ovens, cab. pullouts, full-height spice rack, Butler's pantry, more. Your oasis awaits in the first-floor Primary Suite- private screened patio, in-room closet/armoire. Second closet+custom built-ins in Ensuite Bath. Soaker Tub/Sep. Shower, space for bidet. Upstairs, a roomy cedar closet, Office, flex-room, 3 roomy bedrooms. GENERAC GENERATOR! Boat dock maintained, stained, recent lift motor. Call for private tour today.

Investor Tools

$450,670Estimated Mortgage Balance

$638,330Estimated Equity

58% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,534 /month

Positive

Cash Flow Estimate:

$2,178 /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

$1,939/month

$575/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$17,821

$1,064,145

2025

$122,400

$941,745

$1,064,145

Tax History

Year

Tax Paid

Assessed Value

2024

$17,821

$1,064,145

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Movement Mortgage

Conventional

$510,400

First

Jun 25, 2020

Jul 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$450,670

$638,330

58%

41%

$3,061/mo

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area