$309,500
●
House -
For Sale
1122 Desert Willow Drive
Rosharon, TX 77583
4 Beds
2 Baths,
1
Half Bath
1,812 Ft²
$2,284
Est. Monthly
$79
HOA / Fees
About This Property
Beautiful ONE-STORY home in Caldwell with sleek modern design! This
sought-after Cali floor plan features 4 spacious bedrooms, 2 full
bathrooms, 2 car garage with EV charger and an extended covered
patio overlooking a spacious backyard. Entertain in the beautiful
kitchen with QUARTZ countertops, 42" WHITE cabinets, stainless
steel appliances, and an oversized island. Vinyl floors throughout
main living areas. Retreat in the spacious primary bedroom with an
ensuite bathroom that includes a walk-shower, tub and oversized
closet! Smart-tech features:skybell, wifi garage door opener, and
keyless entry provide safety and security. Residents can enjoy
resort-style amenities such as a waterpark/ pool, pavilion, and
walking trails. Plus, easy access to Hwy 288, medical center
and downtown. Schedule a showing today to see this beauty!
Unit Size
1,812 Ft²
Days on Market
-
Land Size
0.14 acres
Price per sqft
$171
Property Type
House
Property Taxes
$685
HOA Dues
$79
Year Built
-
Listed By
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 2 months ago (HAR #45385419)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jun 3, 2026 | Listed by eXp Realty LLC | $309,500 | |
| Listed by eXp Realty LLC | |||
Property Highlights
Garage
Fireplace
Parking Details
Has Garage
Attached Garage
Parking Features: Attached, Garage Door Opener, Electric Vehicle Charging Station(s), Double-Wide Driveway
Garage Spaces: 2
Interior Details
Half Bathrooms: 1
Full Bathrooms: 2
Interior Features: Prewired for Alarm System, All Bedrooms Down, En-Suite Bath, Split Plan
Appliances: ENERGY STAR Qualified Appliances, Water Heater, Disposal, Refrigerator, Electric Oven, Microwave, Gas Range, Dishwasher
Flooring Type: Carpet, Vinyl Plank
Laundry Features: Electric Dryer Hookup, Washer Hookup
Has Fireplace
Fireplace Features: Free Standing
Fireplaces: 1
Exterior Details
Square Footage: 1812
Architectural Style: Traditional
Year Built: 2024
Building Area Total: 1812
Window Features: Window Coverings
Construction Materials: Brick, Cement Siding, Stone, Insulation - Blown Fiberglass
Patio and Porch Features: Covered
Lot Features: Back Yard, Subdivided, 0 Up To 1/4 Acre
Lot Size Area: 0.1377
Lot Size Units: Acres
Lot Size Acres: 0.1377
Lot Size Square Feet: 5998.212
Financial Details
Tax Annual Amount: $8,218
Utilities Details
Cooling Type: Ceiling Fan(s), Gas
Heating Type: Electric, Natural Gas, Solar
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Amenities: Jogging Path, Park, Picnic Area, Playground, Pool, Trail(s), Splash Pad
HOA Fee: $950
HOA Fee Frequency: Annually
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Fort Bend
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Nina Patel, eXp Realty LLC
Last Updated: 2 months ago
Data Source: HAR , MLS# 45385419
Copyright © 2026, Houston Realtors Information Service, Inc. Information provided is 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. All information provided is deemed reliable but is not guaranteed and should be independently verified.
Last Updated: 2 months ago
Data Source: HAR , MLS# 45385419
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017