Last 24 Hours
$128,000
12023 William Trails Circle, Willis, TX, 77378
$131,316 ARV
On Market
Just Added
2 Beds
2 Bath
813 Sq Ft
Single Family Residence
$157.44 / sqft
Built in 2025Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
About this property
Split Plan Layout! The large living area opens to the island kitchen with Granite Counters, stainless steel, & a walk-in pantry. Primary suite features a bath with a Tub/shower combo and a walk-in closet! Generously Sized Secondary Bedroom! Zoned to Willis ISD. Awesome Community with a pickleball court, Covered Pavilion, Playground, & Walking Trails
Investor Tools
$0Estimated Mortgage Balance
$168,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$131,316
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,008 /month
Positive
Cash Flow Estimate:
$336 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$82/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$145
$5,000
2024
$5,000
N/A
$5,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$145
$5,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$168,000
100%
0%
$0/mo
12.4%