Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    8716 Clb House Dr Willis, TX 77378
    Back to Search
    Property profile & analytics

    8716 Clb House Dr, Willis, TX 77378

    View on Map
    • Residential income homes
    • 5,500 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 8716 Clb House Dr

    Year built
    1981
    Property type
    Residential income homes

    Description

    This exceptional investment opportunity presents a portfolio of five single-family rental homes located at 8716 Club House Drive, Willis, Texas, 77378, in Montgomery County. The property boasts a total of 5,500 square feet across five buildings, each situated on a half-acre lot totaling 20,255 square feet. Built in 1981 and extensively renovated between 2021 and 2022, these homes feature split bedroom plans, brand new kitchens, flooring, paint, windows, and appliances. Each unit offers two parking spaces. Currently enjoying 100% occupancy with long-term tenants, the property generates a strong NOI of $92,000, representing a 7.08% cap rate. Pro-forma projections indicate a potential NOI of $140,000 and a 10.77% cap rate. The asking price is $1,299,999, or $259,999.80 per unit, and the property is zoned for residential use. The advantageous location near the future Texas National Club house and country club provides a peaceful and desirable living environment. This is a rare opportunity to acquire a fully occupied, high-performing multifamily investment property with significant upside potential.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Willis
    County
    Montgomery
    State
    Texas
    Longitude
    -95.4429
    Latitude
    30.4166

    Comparable in this City

    • Value Estimation by Request
      13,152 SF

      111-127 Bnd Ct

      Multifamily properties
      111-127 Bnd Ct, Willis, TX 77378
      View Details
    • Value Estimation by Request
      6.68 Acres

      6300 Fm 3081

      Automotive properties
      6300 Fm 3081, Willis, TX 77378
      View Details
    • Value Estimation by Request
      3,120 SF

      100 Lamar St

      GARDEN APT, COURT APT (5+ UNITS)
      100 Lamar St, Willis, TX 77378-8651
      View Details
    • Value Estimation by Request

      Tx-75

      Lifestyle centers
      0 Tx-75, Willis, TX 77378
      View Details
    • Value Estimation by Request
      69.00 Acres

      44.8+/- Acres Fm 1097

      Land
      0 44.8+/- Acres Fm 1097, Willis, TX 77378
      View Details
    • Value Estimation by Request
      6.25 Acres

      17629 Carroll Ln

      Farms
      17629 Carroll Ln, Willis, TX 77378
      View Details

    Similar Nearby for Sale

    • $350,000

      Multifamily Asset in Willis, Texas

      16-unit multifamily property in Willis, Texas, 100% occupied.
      214 Longstreet Rd, Willis, TX 77378
      View Details
    • $374,000
      Pending

      New Duplex in Willis, Texas

      New construction duplex with modern finishes and income potential.
      106 Runnels St, Willis, TX 77378
      View Details
    • Contact for pricing

      Partially Renovated Multifamily Investment

      16-unit multifamily property with immediate income and upside potential.
      214 Longstreet Rd, Willis, TX 77378
      View Details
    • $549,000
      5.52 Acres

      Willis, TX Mixed-Use Land

      5.5 Acres, Opportunity Zone, High Visibility
      17171 Fm 1097, Willis, TX 77378
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Retail Suites at Fuel Maxx

      Retail suites available at high-traffic Fuel Maxx in Willis.
      11746 7 Coves Rd, Willis, TX 77378
      View Details
    • Contact for pricing
      1,250 SF

      Available Flex Space in Willis

      Flex space available for lease in Willis, Texas.
      1722-1730 Cargill Dr, Willis, TX 77378
      View Details
    • Contact for pricing

      Prime Retail Pad Site

      High-visibility corner lot in Willis, TX, ready for ground lease.
      600 W Montgomery St, Willis, TX 77378
      View Details
    • Contact for pricing
      2,000 SF

      Retail Space Near High-Traffic Area

      Retail space in high-growth area near major retail centers.
      12466 N Interstate 45, Willis, TX 77378
      View Details
    • Contact for pricing
      4,184 SF

      Retail/Medical Space Available

      Second-generation retail and medical space for lease.
      550 W Montgomery St, Willis, TX 77378
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    8716 Clb House Dr
    Willis, TX 77378
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    8716 Clb House Dr, Willis, TX, 77378
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!