$410,000
●
House -
Off Market
3535 Willow Fin Way
Richmond, TX 77406
4 Beds
2 Baths,
1
Half Bath
2,561 Ft²
$2,064
Est. Monthly
$50
HOA / Fees
6.99%
Cap Rate
About This Property
Meticulously maintained 4-bed, 2.5-bath brick beauty on an
oversized corner lot in a quiet cul-de-sac! Impeccably landscaped
and featuring a charming covered front porch, this home impresses
from the start. Step into a soaring two-story entry filled with
natural light, crown molding, and hard surface floors throughout
the main areas. The formal dining flows into a dream kitchen with
granite counters, custom backsplash, stainless steel appliances, a
large island with seating, and a butler's pantry. The spacious
two-story living room features a wall of windows overlooking the
fully fenced backyard and covered patio-perfect for entertaining.
The main-level primary suite boasts a luxurious bath with a custom
walk-in shower and a huge closet. Upstairs, enjoy a large game
room, three generously sized bedrooms, and a full bath. With a
2-car garage and access to top-tier community amenities including a
pool, splash pad, playground, and tennis courts, this home truly
has it all!
Unit Size
2,561 Ft²
Days on Market
-
Land Size
-
Price per sqft
$160
Property Type
House
Property Taxes
-
HOA Dues
$50
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: 2 months ago (HAR #38529971)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Oct 24, 2025 | Sold | ||
| Sold | |||
| Oct 4, 2025 | In contract | - | |
| In contract | |||
| Aug 19, 2025 | Price Decreased |
$399,000
↓ $10K
(2.4%) | |
| Price Decreased | |||
| Jul 10, 2025 | Listed by Orchard Brokerage | $409,000 | |
| Listed by Orchard Brokerage | |||
   | |||
|
Meticulously maintained 4-bed, 2.5-bath brick beauty on an oversized corner lot in a quiet cul-de-sac! Impeccably landscaped and featuring a charming covered front porch, this home impresses from the start. Step into a soaring two-story entry filled with natural light, crown molding, and hard surface floors throughout the main areas. The formal dining flows into a dream kitchen with granite counters, custom backsplash, stainless steel appliances, a large island with seating, and a butler’s pantry. The spacious two-story living room features a wall of windows overlooking the fully fenced backyard and covered patio—perfect for entertaining. The main-level primary suite boasts a luxurious bath with a custom walk-in shower and a huge closet. Upstairs, enjoy a large game room, three generously sized bedrooms, and a full bath. With a 2-car garage and access to top-tier community amenities including a pool, splash pad, playground, and tennis courts, this home truly has it all!
| |||
| Jun 26, 2025 | Price Decreased |
$410,000
↓ $15K
(3.5%) | |
| Price Decreased | |||
Show More
Property Highlights
Garage
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: Ashley Warren, Orchard Brokerage
Last Updated: 2 months ago
Data Source: HAR , MLS# 38529971
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# 38529971
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017