Madeleine Kutach
Capitol Ranch Real Estate, LLC
Hey INVESTORS! Fantastic Investment Opportunity, great location! This FIVE ACRE property has 300' frontage on FM 1097 West, close to Lake Conroe. The back three acres has ten residential rental units, all leased. The front two acres can be developed as commercial property, great location for an RV Park, storage units, or add more rental units! So much potential for development with this mixed use property. The property has two working wells and a complete commercial sewer system. Located in western Montgomery County, one of the fastest growing counties in Texas, with quick and easy access to I45, FM 149, Hwy 105 &Lake Conroe. Nestled within the area of proposed Lake Celestine, a multi-million dollar development which will provide residential, retail, office space, hotel and recreation & also West Gate Town Center, with prime upscale retail, dining & residential.? Tons of traffic pass this property between historic Montgomery and Willis! Don't miss this amazing investment opportunity!
Directions: From I45 in Willis, take FM 1097 west 10 miles, property on left. From Montgomery, Hwy 105 to FM 1097, go east, property on the right.
Madeleine Kutach
Capitol Ranch Real Estate, LLC
Ask Madeleine a Question
Monthly Payment | $28,302.86 |
Total Principal & Interest | $6,792,687.55 |
# | Payment | Interest | Principle | Balance |
1 | $28,302.86 | $22,020.83 | $6,282.03 | $3,493,717.97 |
2 | $28,302.86 | $21,981.31 | $6,321.56 | $3,487,396.41 |
3 | $28,302.86 | $21,941.54 | $6,361.33 | $3,481,035.08 |
4 | $28,302.86 | $21,901.51 | $6,401.35 | $3,474,633.73 |
5 | $28,302.86 | $21,861.24 | $6,441.63 | $3,468,192.10 |
6 | $28,302.86 | $21,820.71 | $6,482.16 | $3,461,709.95 |
7 | $28,302.86 | $21,779.93 | $6,522.94 | $3,455,187.01 |
8 | $28,302.86 | $21,738.88 | $6,563.98 | $3,448,623.03 |
9 | $28,302.86 | $21,697.59 | $6,605.28 | $3,442,017.75 |
10 | $28,302.86 | $21,656.03 | $6,646.84 | $3,435,370.91 |
11 | $28,302.86 | $21,614.21 | $6,688.66 | $3,428,682.26 |
12 | $28,302.86 | $21,572.13 | $6,730.74 | $3,421,951.52 |
13 | $28,302.86 | $21,529.78 | $6,773.09 | $3,415,178.43 |
14 | $28,302.86 | $21,487.16 | $6,815.70 | $3,408,362.73 |
15 | $28,302.86 | $21,444.28 | $6,858.58 | $3,401,504.15 |
16 | $28,302.86 | $21,401.13 | $6,901.73 | $3,394,602.41 |
17 | $28,302.86 | $21,357.71 | $6,945.16 | $3,387,657.26 |
18 | $28,302.86 | $21,314.01 | $6,988.85 | $3,380,668.40 |
19 | $28,302.86 | $21,270.04 | $7,032.83 | $3,373,635.58 |
20 | $28,302.86 | $21,225.79 | $7,077.07 | $3,366,558.50 |
21 | $28,302.86 | $21,181.26 | $7,121.60 | $3,359,436.90 |
22 | $28,302.86 | $21,136.46 | $7,166.41 | $3,352,270.49 |
23 | $28,302.86 | $21,091.37 | $7,211.50 | $3,345,059.00 |
24 | $28,302.86 | $21,046.00 | $7,256.87 | $3,337,802.13 |
25 | $28,302.86 | $21,000.34 | $7,302.53 | $3,330,499.60 |
26 | $28,302.86 | $20,954.39 | $7,348.47 | $3,323,151.13 |
27 | $28,302.86 | $20,908.16 | $7,394.71 | $3,315,756.42 |
28 | $28,302.86 | $20,861.63 | $7,441.23 | $3,308,315.19 |
29 | $28,302.86 | $20,814.82 | $7,488.05 | $3,300,827.15 |
30 | $28,302.86 | $20,767.70 | $7,535.16 | $3,293,291.99 |
31 | $28,302.86 | $20,720.30 | $7,582.57 | $3,285,709.42 |
32 | $28,302.86 | $20,672.59 | $7,630.28 | $3,278,079.14 |
33 | $28,302.86 | $20,624.58 | $7,678.28 | $3,270,400.86 |
34 | $28,302.86 | $20,576.27 | $7,726.59 | $3,262,674.26 |
35 | $28,302.86 | $20,527.66 | $7,775.21 | $3,254,899.06 |
36 | $28,302.86 | $20,478.74 | $7,824.12 | $3,247,074.93 |
37 | $28,302.86 | $20,429.51 | $7,873.35 | $3,239,201.58 |
38 | $28,302.86 | $20,379.98 | $7,922.89 | $3,231,278.69 |
39 | $28,302.86 | $20,330.13 | $7,972.74 | $3,223,305.96 |
40 | $28,302.86 | $20,279.97 | $8,022.90 | $3,215,283.06 |
41 | $28,302.86 | $20,229.49 | $8,073.38 | $3,207,209.68 |
42 | $28,302.86 | $20,178.69 | $8,124.17 | $3,199,085.51 |
43 | $28,302.86 | $20,127.58 | $8,175.29 | $3,190,910.23 |
44 | $28,302.86 | $20,076.14 | $8,226.72 | $3,182,683.51 |
45 | $28,302.86 | $20,024.38 | $8,278.48 | $3,174,405.02 |
46 | $28,302.86 | $19,972.30 | $8,330.57 | $3,166,074.46 |
47 | $28,302.86 | $19,919.89 | $8,382.98 | $3,157,691.48 |
48 | $28,302.86 | $19,867.14 | $8,435.72 | $3,149,255.76 |
49 | $28,302.86 | $19,814.07 | $8,488.80 | $3,140,766.96 |
50 | $28,302.86 | $19,760.66 | $8,542.21 | $3,132,224.75 |
51 | $28,302.86 | $19,706.91 | $8,595.95 | $3,123,628.80 |
52 | $28,302.86 | $19,652.83 | $8,650.03 | $3,114,978.77 |
53 | $28,302.86 | $19,598.41 | $8,704.46 | $3,106,274.31 |
54 | $28,302.86 | $19,543.64 | $8,759.22 | $3,097,515.09 |
55 | $28,302.86 | $19,488.53 | $8,814.33 | $3,088,700.76 |
56 | $28,302.86 | $19,433.08 | $8,869.79 | $3,079,830.97 |
57 | $28,302.86 | $19,377.27 | $8,925.59 | $3,070,905.37 |
58 | $28,302.86 | $19,321.11 | $8,981.75 | $3,061,923.62 |
59 | $28,302.86 | $19,264.60 | $9,038.26 | $3,052,885.36 |
60 | $28,302.86 | $19,207.74 | $9,095.13 | $3,043,790.23 |
61 | $28,302.86 | $19,150.51 | $9,152.35 | $3,034,637.88 |
62 | $28,302.86 | $19,092.93 | $9,209.93 | $3,025,427.95 |
63 | $28,302.86 | $19,034.98 | $9,267.88 | $3,016,160.07 |
64 | $28,302.86 | $18,976.67 | $9,326.19 | $3,006,833.87 |
65 | $28,302.86 | $18,918.00 | $9,384.87 | $2,997,449.01 |
66 | $28,302.86 | $18,858.95 | $9,443.91 | $2,988,005.09 |
67 | $28,302.86 | $18,799.53 | $9,503.33 | $2,978,501.76 |
68 | $28,302.86 | $18,739.74 | $9,563.12 | $2,968,938.63 |
69 | $28,302.86 | $18,679.57 | $9,623.29 | $2,959,315.34 |
70 | $28,302.86 | $18,619.03 | $9,683.84 | $2,949,631.50 |
71 | $28,302.86 | $18,558.10 | $9,744.77 | $2,939,886.74 |
72 | $28,302.86 | $18,496.79 | $9,806.08 | $2,930,080.66 |
73 | $28,302.86 | $18,435.09 | $9,867.77 | $2,920,212.88 |
74 | $28,302.86 | $18,373.01 | $9,929.86 | $2,910,283.03 |
75 | $28,302.86 | $18,310.53 | $9,992.33 | $2,900,290.69 |
76 | $28,302.86 | $18,247.66 | $10,055.20 | $2,890,235.49 |
77 | $28,302.86 | $18,184.40 | $10,118.47 | $2,880,117.02 |
78 | $28,302.86 | $18,120.74 | $10,182.13 | $2,869,934.89 |
79 | $28,302.86 | $18,056.67 | $10,246.19 | $2,859,688.70 |
80 | $28,302.86 | $17,992.21 | $10,310.66 | $2,849,378.05 |
81 | $28,302.86 | $17,927.34 | $10,375.53 | $2,839,002.52 |
82 | $28,302.86 | $17,862.06 | $10,440.81 | $2,828,561.71 |
83 | $28,302.86 | $17,796.37 | $10,506.50 | $2,818,055.21 |
84 | $28,302.86 | $17,730.26 | $10,572.60 | $2,807,482.61 |
85 | $28,302.86 | $17,663.74 | $10,639.12 | $2,796,843.49 |
86 | $28,302.86 | $17,596.81 | $10,706.06 | $2,786,137.44 |
87 | $28,302.86 | $17,529.45 | $10,773.42 | $2,775,364.02 |
88 | $28,302.86 | $17,461.67 | $10,841.20 | $2,764,522.82 |
89 | $28,302.86 | $17,393.46 | $10,909.41 | $2,753,613.41 |
90 | $28,302.86 | $17,324.82 | $10,978.05 | $2,742,635.36 |
91 | $28,302.86 | $17,255.75 | $11,047.12 | $2,731,588.25 |
92 | $28,302.86 | $17,186.24 | $11,116.62 | $2,720,471.62 |
93 | $28,302.86 | $17,116.30 | $11,186.56 | $2,709,285.06 |
94 | $28,302.86 | $17,045.92 | $11,256.95 | $2,698,028.11 |
95 | $28,302.86 | $16,975.09 | $11,327.77 | $2,686,700.34 |
96 | $28,302.86 | $16,903.82 | $11,399.04 | $2,675,301.30 |
97 | $28,302.86 | $16,832.10 | $11,470.76 | $2,663,830.54 |
98 | $28,302.86 | $16,759.93 | $11,542.93 | $2,652,287.61 |
99 | $28,302.86 | $16,687.31 | $11,615.56 | $2,640,672.05 |
100 | $28,302.86 | $16,614.23 | $11,688.64 | $2,628,983.42 |
101 | $28,302.86 | $16,540.69 | $11,762.18 | $2,617,221.24 |
102 | $28,302.86 | $16,466.68 | $11,836.18 | $2,605,385.06 |
103 | $28,302.86 | $16,392.21 | $11,910.65 | $2,593,474.41 |
104 | $28,302.86 | $16,317.28 | $11,985.59 | $2,581,488.82 |
105 | $28,302.86 | $16,241.87 | $12,061.00 | $2,569,427.82 |
106 | $28,302.86 | $16,165.98 | $12,136.88 | $2,557,290.94 |
107 | $28,302.86 | $16,089.62 | $12,213.24 | $2,545,077.70 |
108 | $28,302.86 | $16,012.78 | $12,290.08 | $2,532,787.61 |
109 | $28,302.86 | $15,935.46 | $12,367.41 | $2,520,420.20 |
110 | $28,302.86 | $15,857.64 | $12,445.22 | $2,507,974.98 |
111 | $28,302.86 | $15,779.34 | $12,523.52 | $2,495,451.46 |
112 | $28,302.86 | $15,700.55 | $12,602.32 | $2,482,849.15 |
113 | $28,302.86 | $15,621.26 | $12,681.61 | $2,470,167.54 |
114 | $28,302.86 | $15,541.47 | $12,761.39 | $2,457,406.15 |
115 | $28,302.86 | $15,461.18 | $12,841.68 | $2,444,564.46 |
116 | $28,302.86 | $15,380.38 | $12,922.48 | $2,431,641.98 |
117 | $28,302.86 | $15,299.08 | $13,003.78 | $2,418,638.20 |
118 | $28,302.86 | $15,217.27 | $13,085.60 | $2,405,552.60 |
119 | $28,302.86 | $15,134.94 | $13,167.93 | $2,392,384.67 |
120 | $28,302.86 | $15,052.09 | $13,250.78 | $2,379,133.89 |
121 | $28,302.86 | $14,968.72 | $13,334.15 | $2,365,799.74 |
122 | $28,302.86 | $14,884.82 | $13,418.04 | $2,352,381.70 |
123 | $28,302.86 | $14,800.40 | $13,502.46 | $2,338,879.24 |
124 | $28,302.86 | $14,715.45 | $13,587.42 | $2,325,291.82 |
125 | $28,302.86 | $14,629.96 | $13,672.90 | $2,311,618.92 |
126 | $28,302.86 | $14,543.94 | $13,758.93 | $2,297,859.99 |
127 | $28,302.86 | $14,457.37 | $13,845.50 | $2,284,014.49 |
128 | $28,302.86 | $14,370.26 | $13,932.61 | $2,270,081.89 |
129 | $28,302.86 | $14,282.60 | $14,020.27 | $2,256,061.62 |
130 | $28,302.86 | $14,194.39 | $14,108.48 | $2,241,953.14 |
131 | $28,302.86 | $14,105.62 | $14,197.24 | $2,227,755.90 |
132 | $28,302.86 | $14,016.30 | $14,286.57 | $2,213,469.33 |
133 | $28,302.86 | $13,926.41 | $14,376.45 | $2,199,092.88 |
134 | $28,302.86 | $13,835.96 | $14,466.91 | $2,184,625.97 |
135 | $28,302.86 | $13,744.94 | $14,557.93 | $2,170,068.05 |
136 | $28,302.86 | $13,653.34 | $14,649.52 | $2,155,418.53 |
137 | $28,302.86 | $13,561.17 | $14,741.69 | $2,140,676.84 |
138 | $28,302.86 | $13,468.43 | $14,834.44 | $2,125,842.40 |
139 | $28,302.86 | $13,375.09 | $14,927.77 | $2,110,914.63 |
140 | $28,302.86 | $13,281.17 | $15,021.69 | $2,095,892.93 |
141 | $28,302.86 | $13,186.66 | $15,116.21 | $2,080,776.73 |
142 | $28,302.86 | $13,091.55 | $15,211.31 | $2,065,565.42 |
143 | $28,302.86 | $12,995.85 | $15,307.02 | $2,050,258.40 |
144 | $28,302.86 | $12,899.54 | $15,403.32 | $2,034,855.08 |
145 | $28,302.86 | $12,802.63 | $15,500.23 | $2,019,354.84 |
146 | $28,302.86 | $12,705.11 | $15,597.76 | $2,003,757.09 |
147 | $28,302.86 | $12,606.97 | $15,695.89 | $1,988,061.19 |
148 | $28,302.86 | $12,508.22 | $15,794.65 | $1,972,266.55 |
149 | $28,302.86 | $12,408.84 | $15,894.02 | $1,956,372.52 |
150 | $28,302.86 | $12,308.84 | $15,994.02 | $1,940,378.50 |
151 | $28,302.86 | $12,208.21 | $16,094.65 | $1,924,283.85 |
152 | $28,302.86 | $12,106.95 | $16,195.91 | $1,908,087.94 |
153 | $28,302.86 | $12,005.05 | $16,297.81 | $1,891,790.13 |
154 | $28,302.86 | $11,902.51 | $16,400.35 | $1,875,389.78 |
155 | $28,302.86 | $11,799.33 | $16,503.54 | $1,858,886.24 |
156 | $28,302.86 | $11,695.49 | $16,607.37 | $1,842,278.87 |
157 | $28,302.86 | $11,591.00 | $16,711.86 | $1,825,567.01 |
158 | $28,302.86 | $11,485.86 | $16,817.01 | $1,808,750.00 |
159 | $28,302.86 | $11,380.05 | $16,922.81 | $1,791,827.19 |
160 | $28,302.86 | $11,273.58 | $17,029.29 | $1,774,797.90 |
161 | $28,302.86 | $11,166.44 | $17,136.43 | $1,757,661.48 |
162 | $28,302.86 | $11,058.62 | $17,244.24 | $1,740,417.23 |
163 | $28,302.86 | $10,950.13 | $17,352.74 | $1,723,064.49 |
164 | $28,302.86 | $10,840.95 | $17,461.92 | $1,705,602.58 |
165 | $28,302.86 | $10,731.08 | $17,571.78 | $1,688,030.79 |
166 | $28,302.86 | $10,620.53 | $17,682.34 | $1,670,348.46 |
167 | $28,302.86 | $10,509.28 | $17,793.59 | $1,652,554.87 |
168 | $28,302.86 | $10,397.32 | $17,905.54 | $1,634,649.33 |
169 | $28,302.86 | $10,284.67 | $18,018.20 | $1,616,631.13 |
170 | $28,302.86 | $10,171.30 | $18,131.56 | $1,598,499.57 |
171 | $28,302.86 | $10,057.23 | $18,245.64 | $1,580,253.93 |
172 | $28,302.86 | $9,942.43 | $18,360.43 | $1,561,893.50 |
173 | $28,302.86 | $9,826.91 | $18,475.95 | $1,543,417.55 |
174 | $28,302.86 | $9,710.67 | $18,592.20 | $1,524,825.35 |
175 | $28,302.86 | $9,593.69 | $18,709.17 | $1,506,116.18 |
176 | $28,302.86 | $9,475.98 | $18,826.88 | $1,487,289.29 |
177 | $28,302.86 | $9,357.53 | $18,945.34 | $1,468,343.96 |
178 | $28,302.86 | $9,238.33 | $19,064.53 | $1,449,279.42 |
179 | $28,302.86 | $9,118.38 | $19,184.48 | $1,430,094.94 |
180 | $28,302.86 | $8,997.68 | $19,305.18 | $1,410,789.76 |
181 | $28,302.86 | $8,876.22 | $19,426.65 | $1,391,363.11 |
182 | $28,302.86 | $8,753.99 | $19,548.87 | $1,371,814.24 |
183 | $28,302.86 | $8,631.00 | $19,671.87 | $1,352,142.37 |
184 | $28,302.86 | $8,507.23 | $19,795.64 | $1,332,346.74 |
185 | $28,302.86 | $8,382.68 | $19,920.18 | $1,312,426.55 |
186 | $28,302.86 | $8,257.35 | $20,045.51 | $1,292,381.04 |
187 | $28,302.86 | $8,131.23 | $20,171.63 | $1,272,209.41 |
188 | $28,302.86 | $8,004.32 | $20,298.55 | $1,251,910.86 |
189 | $28,302.86 | $7,876.61 | $20,426.26 | $1,231,484.60 |
190 | $28,302.86 | $7,748.09 | $20,554.77 | $1,210,929.83 |
191 | $28,302.86 | $7,618.77 | $20,684.10 | $1,190,245.73 |
192 | $28,302.86 | $7,488.63 | $20,814.24 | $1,169,431.49 |
193 | $28,302.86 | $7,357.67 | $20,945.19 | $1,148,486.30 |
194 | $28,302.86 | $7,225.89 | $21,076.97 | $1,127,409.33 |
195 | $28,302.86 | $7,093.28 | $21,209.58 | $1,106,199.75 |
196 | $28,302.86 | $6,959.84 | $21,343.02 | $1,084,856.72 |
197 | $28,302.86 | $6,825.56 | $21,477.31 | $1,063,379.42 |
198 | $28,302.86 | $6,690.43 | $21,612.44 | $1,041,766.98 |
199 | $28,302.86 | $6,554.45 | $21,748.41 | $1,020,018.57 |
200 | $28,302.86 | $6,417.62 | $21,885.25 | $998,133.32 |
201 | $28,302.86 | $6,279.92 | $22,022.94 | $976,110.37 |
202 | $28,302.86 | $6,141.36 | $22,161.50 | $953,948.87 |
203 | $28,302.86 | $6,001.93 | $22,300.94 | $931,647.93 |
204 | $28,302.86 | $5,861.62 | $22,441.25 | $909,206.69 |
205 | $28,302.86 | $5,720.43 | $22,582.44 | $886,624.25 |
206 | $28,302.86 | $5,578.34 | $22,724.52 | $863,899.73 |
207 | $28,302.86 | $5,435.37 | $22,867.50 | $841,032.23 |
208 | $28,302.86 | $5,291.49 | $23,011.37 | $818,020.86 |
209 | $28,302.86 | $5,146.71 | $23,156.15 | $794,864.71 |
210 | $28,302.86 | $5,001.02 | $23,301.84 | $771,562.87 |
211 | $28,302.86 | $4,854.42 | $23,448.45 | $748,114.42 |
212 | $28,302.86 | $4,706.89 | $23,595.98 | $724,518.44 |
213 | $28,302.86 | $4,558.43 | $23,744.44 | $700,774.01 |
214 | $28,302.86 | $4,409.04 | $23,893.83 | $676,880.18 |
215 | $28,302.86 | $4,258.70 | $24,044.16 | $652,836.02 |
216 | $28,302.86 | $4,107.43 | $24,195.44 | $628,640.58 |
217 | $28,302.86 | $3,955.20 | $24,347.67 | $604,292.91 |
218 | $28,302.86 | $3,802.01 | $24,500.86 | $579,792.06 |
219 | $28,302.86 | $3,647.86 | $24,655.01 | $555,137.05 |
220 | $28,302.86 | $3,492.74 | $24,810.13 | $530,326.92 |
221 | $28,302.86 | $3,336.64 | $24,966.22 | $505,360.70 |
222 | $28,302.86 | $3,179.56 | $25,123.30 | $480,237.40 |
223 | $28,302.86 | $3,021.49 | $25,281.37 | $454,956.02 |
224 | $28,302.86 | $2,862.43 | $25,440.43 | $429,515.59 |
225 | $28,302.86 | $2,702.37 | $25,600.50 | $403,915.10 |
226 | $28,302.86 | $2,541.30 | $25,761.57 | $378,153.53 |
227 | $28,302.86 | $2,379.22 | $25,923.65 | $352,229.88 |
228 | $28,302.86 | $2,216.11 | $26,086.75 | $326,143.13 |
229 | $28,302.86 | $2,051.98 | $26,250.88 | $299,892.25 |
230 | $28,302.86 | $1,886.82 | $26,416.04 | $273,476.21 |
231 | $28,302.86 | $1,720.62 | $26,582.24 | $246,893.96 |
232 | $28,302.86 | $1,553.37 | $26,749.49 | $220,144.47 |
233 | $28,302.86 | $1,385.08 | $26,917.79 | $193,226.68 |
234 | $28,302.86 | $1,215.72 | $27,087.15 | $166,139.54 |
235 | $28,302.86 | $1,045.29 | $27,257.57 | $138,881.97 |
236 | $28,302.86 | $873.80 | $27,429.07 | $111,452.90 |
237 | $28,302.86 | $701.22 | $27,601.64 | $83,851.26 |
238 | $28,302.86 | $527.56 | $27,775.30 | $56,075.96 |
239 | $28,302.86 | $352.81 | $27,950.05 | $28,125.91 |
240 | $28,302.86 | $176.96 | $28,125.91 | $0.00 |
All information should be independently reviewed and verified for accuracy. IDX information is provided exclusively for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information current as of April 3, 2025 at 12:00:00 AM UTC.
Copyright 2025, Houston REALTORS® Information Service, Inc. The 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. Information is deemed reliable but not guaranteed. The listing broker's offer of compensation is made only to participants of the MLS where the listing is filed.
Listed By: Sharon Eddings of Texas Premier Realty
Notifications