10178 Barberry St
Willis, TX 77318
List Price
$197,900
Initial Investment
$53,928Purchase Price
$197,900
Down Payment
25%
Rent
$1,490
Total Return
$89,969
Annualized Return
23.4%
Cap Rate
7.1%
Gross Yield
9.0%
Cash Flow
$3,113
Appreciation
6.5%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
0
HOA
$30/mo
Flood Risk
Not Required
Look at this wide-open concept! This incredible home features 3 bedrooms, 2-1/2 baths, an island kitchen, tons of storage throughout. 10' ceilings in kitchen/living/dining. Samsung Stainless Steel appliance package including easy clean top range with electric oven with air fryer & convection features, 3 rack dishwasher, and microwave. Brand NEW CONSTRUCTION with incredible energy saving features: double pane windows, LED recessed lighting throughout, R-38 Insulation & so much more! In the heart of Conroe, you will have easy access to shopping, entertainment, restaurants, The Woodlands & Lake Conroe!! Walnut Cove boasts recreational facilities with newly installed grills & picnic tables, community pool & boat launch.
See more in Analysis
Ariana White
EXP Realty, LLC
TX Agent License #714146
Annual Financial Highlights
Expected Rent
$16,986Expenses
-$2,884Property Taxes
-$230Loan Payments
-$10,759Net Cash Flow
$3,113See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Steven Franco
Agent License 0689548
Keller Williams Professionals
Agent License 0689548
Keller Williams Professionals
Certified Agent Brokerage:Ariana White
EXP Realty, LLC
TX Brokerage License 603392
EXP Realty, LLC
TX Brokerage License 603392
SourceHouston Association of REALTORS®
MLS #91792139
Last Updated: 03/07/2025 10:03
MLS #91792139
Last Updated: 03/07/2025 10:03