NetsPositive
Get started
For sale

12027 Willow Trl

Houston, TX 77035View map

  • Townhome
  • 3 bd
  • 2.5 ba
  • 1,532 sq ft
  • Built 1979

$140,000

List price

See the numbersRent, payment and Nets at 20, 25 and 30% down
12027 Willow Trl, Houston, TX

Our test at 20, 25 and 30% down

Does it carry itself?

Nets positive at 30% down, not at 20% or 25%

  • 20% downNot nets positive
  • 25% downNot nets positive
  • 30% downNets positive

Members see the rent, the monthly payment and what it nets at each down payment.

For members

What members see

  • The estimated rent and its range, based on two independent rent estimates
  • The monthly payment (PITIA) at 20, 25 and 30% down
  • What it nets each month at each down payment
  • DSCR, the ratio a lender measures, at each down payment
  • The price it nets positive at
  • A calculator to change any assumption
See the numbersHow pricing works

How we test a home

Every home we list gets the same test.

Rent
A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
Property tax
Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
Insurance
An estimate from local rates for a home this size. It is not in a flood zone.
HOA
$525 a month, as listed.
Loan
7.25% interest over 30 years, at 20, 25 and 30% down.
Nets positive
When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.

Facts

Type
Townhome
Units
1
Bedrooms
3
Bathrooms
2 full, 1 half
Size
1,532 sq ft
Year built
1979
HOA fee
$525 a month
Annual tax bill
$2,760, as listed
Days on market
44 days (listed Sep 22, 2026)
Flood zone
Not in a flood zone
Status
For sale

Location

Pinned from the listing's street address.

More homes for sale in Houston

13,929 homes for sale in Houston

In Houston, 889 nets positive at 20% down. Members see which ones, with the rent, the monthly payment and what each one nets.

See which ones

Listing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.