$860,000
●
House -
Off Market
824 FOREST WILLOW Circle
El Paso, TX 79922
5 Beds
3 Baths
$878,826
RealtyHop Estimate
3.39%
Since Sep 1, 2022
National-US
Primary Model
About This Property
Located on the highly desirable street in The Willows, sits this
spectacular single level home on a .6 acre lot and in close
proximity to prestigious El Paso Country Club. This home has the
ideal combination of impressive curb appeal with lush landscaping,
classic and spacious interior finishes with comfortable elegance.
The courtyard entrance paves way to the formal living room
featuring high ceilings, a fireplace with French doors on either
side, showcasing the exterior expansive patio, sparkling saltwater
pool with spa, and built in fireplace for endless entertaining.
The chef's dream kitchen is equipped with premium appliances,
sub zero fridge and freezer, large island with gas stove, walk-in
pantry, abundant cabinetry, a breakfast room and is open to the
great living room. The primary suite is stunning with a sitting
area, large closet and a luxurious primary bathroom that rivals the
most of any resort. This beautiful home is impeccably maintained
and is the ultimate home for those seeking life's best.
Unit Size
-
Days on Market
51 days
Land Size
0.60 acres
Price per sqft
-
Property Type
House
Property Taxes
$1,572
HOA Dues
$75
Year Built
2014
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 (GEPAR MLS #866140)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Aug 27, 2022 | Sold | ||
| Sold | |||
| Jul 7, 2022 | Listed by Coldwell Banker Heritage R E | $850,000 | |
| Listed by Coldwell Banker Heritage R E | |||
| Sep 29, 2014 | Sold | ||
| Sold | |||
| Aug 19, 2014 | Listed by Sandy Messer And Associates | $599,000 | |
| Listed by Sandy Messer And Associates | |||
| | |||
|
Beautiful home in The Willows on 6/10th of an acre with 5 BR. Circular drive with courtyard entry. Formal LR with vaulted ceilings & FP, Formal DR with hardwood floors. Den with FP flanked by built-in cabinets. Gourmet kitchen w/island, barstool seating , built-in desk area, double ovens, refrigerator, & plenty of counterspace. Sunroom /exercise room. Amenities (Shutters , crown molding, triple side entry garage, pitched tiled roof,)
| |||
Property Highlights
Fireplace
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 The Willows
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Patrick Tuttle, Coldwell Banker Heritage R E
Last Updated: 5 months ago
Data Source: GEPAR, MLS# 866140
The data relating to real estate for sale on this web site comes in part from the IDX Program of the Greater El Paso Association of REALTORS®. Real estate listings held by brokerage firms other than RH Advisors, Inc. and RHP Realty NJ, Inc. are marked with the IDX logo or the IDX thumbnail logo and detailed information about them includes the name of the listing brokers.
Listing data is deemed reliable but not guaranteed.
Copyright 2026 the Greater El Paso Association of REALTORS®, MLS Inc. All rights reserved.
The listing broker’s offer of compensation is made only to participants of the MLS where the listing is filed.
Last Updated: 5 months ago
Data Source: GEPAR, MLS# 866140
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017