109 willow oakFloresvilleTX78114
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
Rental property for sale in Floresville at 109 willow oak, Floresville, TX, 78114 priced at $489,000 converts $3,972/mo rent into $495/mo cash flow after a $2,393/mo obligation. Total monthly income equals $3,972/mo, and annual cash flow totals $5,941/yr on $162,104 invested. Return on cash invested prints 23.57% in year one, and rental yield reads 9.75% against a $489,000 entry. Equity gained on principal adds $3,155/yr, while 5% annual appreciation compiles into $135,102 by year five. Five-year ROI reaches 123.73% and total cumulative return in cash sums $200,566. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,972/mo property income covering a $2,393/mo payment, not borrower’s personal income.
Single Family
Built in 2023
0.80 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78114, Floresville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,050 (100%) |
| Owner Occupied HU | 6,869 (75.9%) |
| Renter Occupied HU | 1,496 (16.5%) |
| Vacant Housing Units | 685 ( 7.6%) |
| Median Home Value | $299,331 |
| Average Home Value | $349,283 |
Housing Distribution
Address Breakdown
Residential
8,721
Single Family
8,580
Multi-Family
141
Businesses
609
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Erica Gillen • eXp Realty
Mls Name: LERA MLS
Mls ID: #1921660