Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$238,557

NAL Estimated Property Value

822 Willow West Dr, Houston, TX, 77073

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,668 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$1.11 / sqft
Year BuiltBuilt in 1999

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Ice Maker, Trash Compactor, Microwave, Gas Range, Dryer, Dishwasher, Oven

Exterior

Lot Size5,532 sqft

Building Information

Year Built1999
Garage Spaces2

Land Information

APN1200220020013
Lot Number13
SubdivisionWillow West
Land UseResidential
Legal DescriptionLT 13 BLK 2 WILLOW WEST SEC 4
Census Tract240704
Assessed Land Value$40,893
Assessed Improvement Value$197,664
Assessment Year2025

About this property

Well Maintained 3/2/2 open concept Kitchen dining and living room with a corner fireplace, split plan the principal bedroom and the 2 bedrooms and the other side, laundry inside the house. Home is ready for immediate move-in. Independently verify room dimensions. residing in a great community. You deserve single family rental living at its best!

Investor Tools

Property Icon
$238,557
Estimated Property Value
$41,689Estimated Mortgage Balance
$196,868Estimated Equity
82% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,431 /month
Positive
Cash Flow Estimate:
$477 /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
$241/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,699
$238,557
2025
$40,893
$197,664
$238,557
No

Tax History

Year
Tax Paid
Assessed Value
2024
$1,699
$238,557

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
World Savings Bank Fsb
Negative Amortization
$80,430
No
First
Aug 31, 2007
Sep 2037

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$41,689
$196,868
82%
17%
$483/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$483/mo
+$1,239/mo
8.7%

Learn About the Market: Opportunity in Houston

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.2%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$261,700

Unemployment Rate

Unemployment Rate

4.10%

Price Trend

Price Trend

~2–4% YoY growth

New Permits

New Permits

~6,800 units

City: Houston

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

822 Willow West Dr | Property Details | No Agent List