$430,000
7287 Lakeshore Cir, Willis, TX, 77318
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesWater Softener, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size14,885 sqft
Building Information
Year Built1999
Stories1
Roof Type105
Garage Spaces2
Land Information
APN8625-01-02100
Lot Number21
SubdivisionSeven Coves 01
Land UseResidential
Legal DescriptionSEVEN COVES 01, BLOCK 1, LOT 21
Census Tract694206
Assessed Land Value$119,080
Assessed Improvement Value$282,809
Assessment Year2025
About this property
Beautiful 3 bedroom, 2.5 bath home located in Seven Coves Subdivision. This home features split bedroom floor plan. Home features high ceilings, granite countertops, double sinks in master bath, walk-in master closet and a separate shower and tub. Home features a formal dining, breakfast area, 1/2 bath in the utility room, and a screened in porch. Fully fenced backyard with a shed and an oversized garage!
Investor Tools
$101,723Estimated Mortgage Balance
$265,430Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,580 /month
Positive
Cash Flow Estimate:
$860 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$622/month
$575/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,629
$367,153
2025
$119,080
$282,809
$401,889
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,629
$367,153
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Fha
$169,642
Yes
First
May 26, 2010
Jul 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$101,723
$265,430
72%
28%
$1,018/mo
