1001 Willowbriar LnDeer ParkTX77536
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 1001 Willowbriar Ln, Deer Park, TX, 77536 in Deer Park earns a 10.28% gross yield at $284,987. Rent of $2,442/mo nets $415/mo after the $1,281/mo mortgage. The 1.91 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $78,737 and $2,625/yr in equity accumulation project a total cumulative return of $135,990.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.2% |
| Monthly Cash Flow | $415 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,442 |
| Total Monthly Debt Service | $1,913 |
| DSCR Ratio | 1.28x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1985
8,141 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77536, Deer Park, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,640 (100%) |
| Owner Occupied HU | 8,932 (70.7%) |
| Renter Occupied HU | 3,091 (24.5%) |
| Vacant Housing Units | 617 ( 4.9%) |
| Median Home Value | $306,960 |
| Average Home Value | $333,918 |
Housing Distribution
Address Breakdown
Residential
12,004
Single Family
10,514
Multi-Family
1,490
Businesses
998
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1985
8,141 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77536, Deer Park, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,640 (100%) |
| Owner Occupied HU | 8,932 (70.7%) |
| Renter Occupied HU | 3,091 (24.5%) |
| Vacant Housing Units | 617 ( 4.9%) |
| Median Home Value | $306,960 |
| Average Home Value | $333,918 |
Housing Distribution
Address Breakdown
Residential
12,004
Single Family
10,514
Multi-Family
1,490
Businesses
998
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Walt • RE/MAX RESULTS
Mls Name: HAR
Mls Provider:
Mls ID: #42760360
Disclaimer: 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.