$150,000
●
Condo -
Off Market
1361 Willow Beach Road #B7
Possum Kingdom Lake, TX 76449
2 Beds
0 Bath
954 Ft²
$241,522
RealtyHop Estimate
46.38%
Since Dec 1, 2019
National-US
Primary Model
About This Property
Wonderful opportunity to own a waterfront condo at Possum Kingdom
Lake. This downstairs unit features 2 bedrooms, 1 large bathroom,
covered patio facing water, covered parking and private boat slip
with new hydro hoist. Great weekend getaway for lake front living
with minimal maintenance so you can focus on enjoying the lake;
boating, fishing and all Possum Kingdom has to offer. The Willows
is one of the only condominiums developments at PK boasting
dedicated boat slips for it's owners. Come see this property before
its too late!
Unit Size
954 Ft²
Days on Market
-
Land Size
-
Price per sqft
$173
Property Type
Condo
Property Taxes
$146
HOA Dues
$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: 3 years ago (NTREIS #14189451)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Nov 21, 2019 | Sold | ||
| Sold | |||
| Sep 21, 2019 | Listed by Possum Kingdom Real Estate | $165,000 | |
| Listed by Possum Kingdom Real Estate | |||
Property Highlights
Parking Available
Air Conditioning
Fireplace
Garage
Parking Details
Has Garage
Carport Spaces: 1
Parking Features: 0
Interior Details
Interior Features: Decorative Lighting, Other
Appliances: Dishwasher, Electric Cooktop, Electric Oven, Refrigerator, Vented Exhaust Fan
Flooring Type: Carpet, Wood
Dimension: 11.00 x 12.00
Level: 1
Features: Walk-in Closet(s)
Dimension: 9.00 x 11.00
Level: 1
Dimension: 9.00 x 11.00
Level: 1
Has Fireplace
Wood Burning
Fireplaces: 1
Exterior Details
Listing Terms: Cash, Conventional
Foundation Details: Slab
Roof: Composition
Construction Materials: Brick, Wood
Outdoor Living Structures: Covered
Water/Lake View
Lot Size Acres: 0.0000
Financial Details
Tax Block: 7
Unexempt Taxes: $1,754
Utilities Details
Cooling Type: Ceiling Fan(s), Central Air, Electric
Heating Type: Central, Electric
Water Body Name: Possum Kingdom
Location Details
HOA/Condo/Coop Fee Includes: Full Use of Facilities, Maintenance Grounds, Maintenance Structure, Sewer, Water
HOA Fee: $1,350
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: Jonathan Fowler, Possum Kingdom Real Estate
Last Updated: 3 years ago
Data Source: NTREIS MLS, MLS# 14189451
Details provided by NTREIS and may not match the public record
Last Updated: 3 years ago
Data Source: NTREIS MLS, MLS# 14189451
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