$206,750
●
Condo -
Off Market
1361 Willow Beach Road #2D
Possum Kingdom Lake, TX 76449
2 Beds
2 Baths,
1
Half Bath
1,440 Ft²
$278,539
RealtyHop Estimate
24.35%
Since Apr 1, 2021
National-US
Primary Model
About This Property
Lake living could not be more convenient! Just steps from your very
own boat slip with lift, you'll be enjoying everything beautiful
Possum Kingdom Lake has to offer! Spacious condo has room for
family and friends, comes partially furnished.
Unit Size
1,440 Ft²
Days on Market
-
Land Size
0.12 acres
Price per sqft
$156
Property Type
Condo
Property Taxes
-
HOA Dues
$1,450
Year Built
-
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 (NTREIS #14314532)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Mar 17, 2021 | Sold | ||
| Sold | |||
| Apr 1, 2020 | Listed by eXp Realty LLC | $224,000 | |
| Listed by eXp Realty LLC | |||
| | |||
|
Lake living could not be more convenient! Just steps from your very own boat slip with lift, you'll be enjoying everything beautiful Possum Kingdom Lake has to offer! Spacious condo has room for family and friends, comes partially furnished.
| |||
Property Highlights
Parking Available
Garage
Air Conditioning
Parking Details
Parking Features: Covered
Interior Details
Half Bathrooms: 1
Full Bathrooms: 2
Interior Features: Cable TV Available, High Speed Internet Available
Appliances: Dishwasher, Disposal, Electric Cooktop
Flooring Type: Carpet, Laminate
Exterior Details
Square Footage: 1440
Year Built: 1977
Waterfront Features: Lake Front
Building Area Total: 1440
Levels: Two
Construction Materials: Brick, Siding
Patio and Porch Features: Covered
Lot Features: Sprinkler System, Water/Lake View
Lot Size Area: 0.121
Lot Size Units: Acres
Lot Size Acres: 0.121
Lot Size Square Feet: 5270.76
Utilities Details
Cooling Type: Central Air, Electric
Heating Type: Central, Electric
Location Details
HOA/Condo/Coop Fee Includes: Maintenance Grounds, Maintenance Structure, Sewer, Water
HOA Fee: $1,450
HOA Fee Frequency: Quarterly
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
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
12/05/2025
|
1 Bed
|
1 Bath
|
1070 ft²
|
$314,500
1 Bed
1 Bath
1070 ft²
|
-
-
|
Kirk Farquhar
Clark Real Estate Group
| |
|
05/09/2025
|
1 Bed
|
1 Bath
|
1070 ft²
|
$329,500
1 Bed
1 Bath
1070 ft²
|
-
-
|
Kirk Farquhar
Clark Real Estate Group
| |
|
01/03/2025
|
2 Bed
|
-
|
1096 ft²
|
$349,000
2 Bed
-
1096 ft²
|
$330,000
-5.44%
01/24/2025
|
Maggie Burgess
Possum Kingdom Real Estate
| |
|
10/24/2024
|
2 Bed
|
2 Bath
|
1096 ft²
|
$349,000
2 Bed
2 Bath
1096 ft²
|
$317,500
-9.03%
09/18/2025
|
Keith Hanssen
Possum Kingdom Real Estate
| |
|
06/12/2024
|
2 Bed
|
-
|
1034 ft²
|
$289,291
2 Bed
-
1034 ft²
|
$289,291
07/08/2024
|
Sherri Johnson
Don Bell Properties, LLC
| |
|
02/01/2024
|
1 Bed
|
-
|
1070 ft²
|
$299,500
1 Bed
-
1070 ft²
|
$299,500
04/15/2024
|
Melanie Deen
Clark Real Estate Group
| |
|
09/01/2023
|
1 Bed
|
-
|
1039 ft²
|
$275,000
1 Bed
-
1039 ft²
|
$218,000
-20.73%
04/18/2024
|
Linda Fewell
Berkshire HathawayHS Pondera
| |
|
03/18/2023
|
2 Bed
|
-
|
1236 ft²
|
$325,000
2 Bed
-
1236 ft²
|
$318,000
-2.15%
05/05/2023
|
Maggie Burgess
Possum Kingdom Real Estate
| |
|
01/26/2021
|
2 Bed
|
-
|
1096 ft²
|
$249,000
2 Bed
-
1096 ft²
|
$240,000
-3.61%
03/29/2021
|
Maggie Burgess
Possum Kingdom Real Estate
| |
|
04/01/2020
|
2 Bed
|
1 Bath
|
1440 ft²
|
$224,000
2 Bed
1 Bath
1440 ft²
|
$206,750
-7.70%
03/17/2021
|
Jan Johanson
eXp Realty LLC
| |
|
09/21/2019
|
2 Bed
|
-
|
954 ft²
|
$165,000
2 Bed
-
954 ft²
|
$150,000
-9.09%
11/21/2019
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
08/23/2018
|
1 Bed
|
1 Bath
|
1039 ft²
|
-
1 Bed
1 Bath
1039 ft²
|
-
-
|
-
|
Building Info
About Palo Pinto
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Jan Johanson, eXp Realty LLC
Last Updated: 5 months ago
Data Source: NTREIS MLS, MLS# 14314532
Details provided by NTREIS and may not match the public record
Last Updated: 5 months ago
Data Source: NTREIS MLS, MLS# 14314532
Details provided by NTREIS and may not match the public record
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017