Last 24 Hours
$325,000
7039 Kingston Cove Ln #310, Willis, TX, 77318
On Market
Just Added
3 Beds
2 Bath
1,822 Sq Ft
Condos / Townhouses
$178.38 / sqft
Built in 2006Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating Central
CoolingAppliancesFreestanding Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size1,010 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Land Information
APN9093-00-00700
SubdivisionSunset Harbor Resort Luxury Condominiums
Land UseResidential Condominium
Legal DescriptionS909300 - SUNSET HARBOR RESORT LUXURY CONDOMINIUMS, BLDG 1, UNIT 107
Census Tract694206
Assessed Land Value$20,200
Assessed Improvement Value$222,708
Assessment Year2025
About this property
3 bedroom, 2 baths with over 1800 sq ft checks all the boxes. The balcony looks out to the west. Boat docks and fishing piers below. Full-size laundry room, large bedrooms, large closest, granite countertops, stainless appliances, both baths have whirlpool jetted tubs and guest suite with private entrance it has so much to offer! The private guest suite can be leased by the new owner as an efficiency.
Investor Tools
$113,520Estimated Mortgage Balance
$136,480Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$531/month
$409/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,126
$242,908
2025
$20,200
$222,708
$242,908
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,126
$242,908
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
That Nwnd Llc
Unknown
$126,000
No
First
Jul 4, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$113,520
$136,480
54%
45%
$756/mo
12.4%