50
Map
$1,085,000 Last Listed Price
●
House -
Off Market
11580 Farrell Road
Willis, TX 77378
3 Beds
4 Baths,
1
Half Bath
3,547 Ft²
$6,235
Est. Monthly
0.98%
Cap Rate
About This Property
Beautiful home sitting on 8 acres just east of Willis with gated
entry. Entering the property, you are welcomed by a long drive
leading you up to the house with circle concrete driveway. Covered
front porch leading you inside with tall ceilings in the entry way
and living room. Living area is open and bright with windows lining
the back of the house, the kitchen has a large island, breakfast
bar, gas cooktop and lots of granite counter space overlooking the
breakfast area. Home office is located near the master bedroom, the
master is a nice size with a great master bath that has a vanity
area, walk-in shower, tub and two walk-in closets. Spare bedrooms
each have their own bathroom and a living area/game room located by
the spare bedrooms with a half bath. Covered back porch with an
oversized hot tub are just the beginning of what is outside. 30x30
climate-controlled building, a 30x60 building with living quarters
in the front, lighted arena and a horse barn!! Must See!
Unit Size
3,547 Ft²
Days on Market
-
Land Size
8.34 acres
Price per sqft
$306
Property Type
House
Property Taxes
$907
HOA Dues
-
Year Built
2013
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: 5 months ago (HAR #11352751)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Aug 22, 2025 | Sold | ||
| Sold | |||
| Jul 21, 2025 | In contract | - | |
| In contract | |||
| Jul 18, 2025 | Listed by Green & Associates Real Estate | $1,085,000 | |
| Listed by Green & Associates Real Estate | |||
| May 30, 2025 | Listed | $1,800,000 | |
| Listed | |||
| | |||
|
Beautiful home sitting on 15+/- acres just east of Willis with gated entry. Entering the property, you are welcomed by a long driveway leading you up to the house with circle concrete driveway. Covered front porch leading you inside with tall ceilings in the entry way and living room. Living area is open and bright with windows lining the back of the house, the kitchen has a large island, breakfast bar, gas cooktop and lots of granite counter space overlooking the breakfast area. Home office is located near the master bedroom, the master is a nice size with a great master bath that has a vanity area, walk-in shower, tub and two walk-in closets. Spare bedrooms each have their own bathroom and a living area/game room located by the spare bedrooms with a half bath. Covered back porch with an oversized hot tub are just the beginning of what is outside. 30x30 climate-controlled building, a 30x60 building with living quarters in the front, lighted arena and a horse barn!! Must See!!
| |||
Property Highlights
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
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 Montgomery
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: James Green, Green & Associates Real Estate
Last Updated: 5 months ago
Data Source: HAR , MLS# 11352751
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: 5 months ago
Data Source: HAR , MLS# 11352751
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017