$309,999
8040 Willow Creek Drive, Beaumont, TX, 77707
On Market
Just Added
Property Lead Type:
High Equity
Highlights
Interior
Exterior
Lot Size11,182 sqft
Building Information
Year Built1988
Stories1
Garage Spaces3
Land Information
APN071064-000-000700-00000
Lot Number7
SubdivisionWillow Creek Ctry Club Est Ph1 Sec 1-A
Land UseResidential
Legal DescriptionWILLOW CREEK COUNTRY CLUB ESTATES PHASE I SEC 1-A LT 7 BK 1 PHASE I SEC 1-A LT 7 BK 1
Census Tract001303
Assessed Land Value$26,832
Assessed Improvement Value$256,245
Assessment Year2025
Investor Tools
$111,210Estimated Mortgage Balance
$224,790Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,016 /month
Positive
Cash Flow Estimate:
$672 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$684/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,522
$283,077
2025
$26,832
$256,245
$283,077
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,522
$283,077
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$126,740
No
First
Jul 17, 2020
Aug 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$111,210
$224,790
66%
33%
$760/mo
