9014 San Saba Way

Willis, TX 77378
image0

4 bd, 3 ba | 2,540 sqft | Built in 2015

slider image
slider image
slider image

Favorite

List Price
$337,000

Initial Investment

$91,833

Purchase Price

$337,000

Down Payment

25%

Rent

$2,360

Total Return

$75,585

Annualized Return

11.7%

Cap Rate

3.8%

Gross Yield

8.4%

Cash Flow

-$6,287

Appreciation

5.8%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

-

Lease End

-

Lot Size

10,197

HOA

$15/mo

Flood Risk

Not Required

This spacious 2-story home offers 4 bedrooms, 2.5 baths, and 2,540 sq. ft. of comfortable living space. The open-concept layout features a downstairs primary suite and a seamless flow between the living, kitchen, and dining areas. Upstairs includes three bedrooms and a versatile second living space—perfect for a kids’ hangout or game room. Enjoy a fully fenced backyard and a stunning brick-and-stone exterior—all in the desirable Texas National community. Don’t miss this one!

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis
Ariana White
EXP Realty, LLC
TX Agent License #714146

Annual Financial Highlights

Expected Rent

$26,904

Expenses

-$4,560

Property Taxes

-$10,310

Loan Payments

-$18,321

Net Cash Flow

-$6,287

See 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.
View Options

Similar Listings



Listing Courtesy of:Kayla Hayden
Agent License 0631944
Top Guns Realty on Lake Conroe
Certified Agent Brokerage:Ariana White
EXP Realty, LLC
TX Brokerage License 603392
SourceHouston Association of REALTORS®
MLS #84184770
Last Updated: 08/14/2025 13:08
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.