$213,000
NAL Estimated Property Value9635 Oak Hill Drive, Willis, TX, 77318
Off Market
Property Lead Type:
High Equity
Highlights
Interior
Exterior
Lot Size7,368 sqft
Building Information
Year Built2007
Stories1
Roof Type105
Land Information
APN7859-04-02700
Lot Number13
SubdivisionPin Oak 04
Land UseResidential
Legal DescriptionS785904 - PIN OAK 04, BLOCK 14, LOT 13
Census Tract694203
Assessed Land Value$29,472
Assessed Improvement Value$149,571
Assessment Year2025
About this property
Great little starter home in the Pin Oak neighborhood in Willis!
Investor Tools
$213,000
Estimated Property Value
$144,433Estimated Mortgage Balance
$68,567Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,278 /month
Positive
Cash Flow Estimate:
$426 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$310/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,655
$179,043
2025
$29,472
$149,571
$179,043
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,655
$179,043
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$155,555
No
First
Jul 20, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$144,433
$68,567
32%
68%
$933/mo
