10715 Willowgrove DrHoustonTX77035
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 Houston at 10715 Willowgrove Dr, Houston, TX, 77035 uses $132,600 cash to close to unlock $3,995/yr annual cash flow and $333/mo monthly cash flow. Total monthly income runs $3,188/mo, and a $1,958/mo payment keeps the spread at $333/mo. Purchase price stands at $400,000, and rental yield measures 9.56% with $3,188/mo rent. Return on cash invested shows 22.92% in year one, and 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 120.24% and total cumulative return in cash records $159,436. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,188/mo property income covering a $1,958/mo payment rather than investor’s personal income.
Single Family
Built in 1955
0.37 Acres lot
$N/A/sqft
$125 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77035, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,070 (100%) |
| Owner Occupied HU | 5,341 (38.0%) |
| Renter Occupied HU | 7,467 (53.1%) |
| Vacant Housing Units | 1,262 ( 9.0%) |
| Median Home Value | $328,034 |
| Average Home Value | $345,633 |
Housing Distribution
Address Breakdown
Residential
15,713
Single Family
7,397
Multi-Family
8,316
Businesses
794
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kiriaki Koymarianos • Keller Williams Realty The Woodlands
Mls Name: HAR
Mls Provider:
Mls ID: #15398382
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.