106 Paragon PassWillisTX77318
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 Willis at 106 Paragon Pass, Willis, TX, 77318 uses $36,432 cash to close to unlock $953/yr annual cash flow and $79/mo monthly cash flow. Total monthly income runs $861/mo, and a $538/mo payment keeps the spread at $79/mo. Purchase price stands at $109,900, and rental yield measures 9.4% with $861/mo rent. Return on cash invested shows 22.52% in year one, and 5% annual appreciation builds toward $30,363 over five years. Five-year ROI reaches 118.16% and total cumulative return in cash records $43,048. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $861/mo property income covering a $538/mo payment rather than investor’s personal income.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77318, Willis, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,287 (100%) |
| Owner Occupied HU | 7,710 (74.9%) |
| Renter Occupied HU | 1,462 (14.2%) |
| Vacant Housing Units | 1,115 (10.8%) |
| Median Home Value | $346,271 |
| Average Home Value | $433,090 |
Housing Distribution
Address Breakdown
Residential
9,572
Single Family
9,396
Multi-Family
176
Businesses
303
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
