10012 Willowmoor LnBrookshireTX77423
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
Investment Highlights
Investment property for sale in Brookshire at 10012 Willowmoor Ln, Brookshire, TX, 77423 earns $137/mo cash flow from $2,754/mo rent with a $1,801/mo payment. Total monthly income totals $2,754/mo, and annual cash flow totals $1,647/yr on $121,992 capital. ROI tracks 21.26% on current figures, and rental yield reads 8.98% at a $368,000 purchase. Equity gained on principal adds $2,375/yr, and 5% annual appreciation supports $101,672 over five years. Five-year ROI reaches 111.3% and total cumulative return in cash sums $135,781. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,754/mo property income instead of your personal income.
Single Family
Built in 2009
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,135 (100%) |
| Owner Occupied HU | 6,045 (74.3%) |
| Renter Occupied HU | 1,366 (16.8%) |
| Vacant Housing Units | 724 ( 8.9%) |
| Median Home Value | $397,950 |
| Average Home Value | $414,663 |
Housing Distribution
Address Breakdown
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather Novicke • Bill Johnson & Assoc. Real Estate
Mls Name: HAR
Mls ID: #69865543