10537 Willis RdWillisMI48191
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 10537 Willis Rd, Willis, MI, 48191 in Willis hard to pass up. The 20.4% gross yield on a $329,900 purchase results in $5,609/mo in rent and $3,433/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (3.78). Annual cash flow of $41,199, five-year appreciation of $91,145, and $3,038/yr in equity build-up combine for a projected total cumulative return of $346,687.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 20.4% | 6.5% |
| Monthly Cash Flow | $3,433 | $450 |
City averages based on Willis market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,609 |
| Total Monthly Debt Service | $2,044 |
| DSCR Ratio | 2.74x |
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 2002
1.79 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 48191, Willis, MI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,598 (100%) |
| Owner Occupied HU | 1,395 (87.3%) |
| Renter Occupied HU | 145 ( 9.1%) |
| Vacant Housing Units | 58 ( 3.6%) |
| Median Home Value | $367,506 |
| Average Home Value | $424,330 |
Housing Distribution
Address Breakdown
Residential
1,467
Single Family
1,467
Multi-Family
0
Businesses
65
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 2002
1.79 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 48191, Willis, MI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,598 (100%) |
| Owner Occupied HU | 1,395 (87.3%) |
| Renter Occupied HU | 145 ( 9.1%) |
| Vacant Housing Units | 58 ( 3.6%) |
| Median Home Value | $367,506 |
| Average Home Value | $424,330 |
Housing Distribution
Address Breakdown
Residential
1,467
Single Family
1,467
Multi-Family
0
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices