$325,000 Last Listed Price
●
House -
Off Market
278 Willow Crest Circle
Livingston, TX 77351
3 Beds
2 Baths
1,400 Ft²
$1,940
Est. Monthly
About This Property
Welcome to the Lake! This charming home is fully furnished
and move-in ready just waiting for its new owners to make special
memories. Situated at the mouth of a deep water cove (no
beach here even during the drought!), you can enjoy fishing from
the pier or put the boat in the water and go for a cruise.
Spacious, open concept kitchen/living/dining with plenty of
storage and a breakfast bar for additional seating. Split
floor plan includes a primary bedroom w/ensuite and two guest
bedrooms and shared bath. The backyard boasts a large open
deck and a screened porch for year round enjoyment. Picture
yourself surrounded by friends and family as you relax by the fire
pit watching the sunset. Pontoon Boat w/accessories is
available for purchase. Call today for an appointment!
Unit Size
1,400 Ft²
Days on Market
-
Land Size
-
Price per sqft
$232
Property Type
House
Property Taxes
$344
HOA Dues
-
Year Built
2009
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 #11976982)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Aug 30, 2024 | Sold | ||
| Sold | |||
| Aug 22, 2024 | In contract | - | |
| In contract | |||
| Aug 5, 2024 | Listed by Lake Homes Realty, LLC | $325,000 | |
| Listed by Lake Homes Realty, LLC | |||
| | |||
|
Welcome to the Lake! This charming home is fully furnished and move-in ready just waiting for its new owners to make special memories. Situated at the mouth of a deep water cove (no beach here even during the drought!), you can enjoy fishing from the pier or put the boat in the water and go for a cruise. Spacious, open concept kitchen/living/dining with plenty of storage and a breakfast bar for additional seating. Split floor plan includes a primary bedroom w/ensuite and two guest bedrooms and shared bath. The backyard boasts a large open deck and a screened porch for year round enjoyment. Picture yourself surrounded by friends and family as you relax by the fire pit watching the sunset. Pontoon Boat w/accessories is available for purchase. Call today for an appointment!
| |||
Property Highlights
With View
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 Polk
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Pamela DeBlasio, Lake Homes Realty, LLC
Last Updated: 5 months ago
Data Source: HAR , MLS# 11976982
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# 11976982
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017