1147 WillowKingslandTX78639
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 Kingsland at 1147 Willow, Kingsland, TX, 78639 uses $56,355 cash to close to unlock $674/yr annual cash flow and $56/mo monthly cash flow. Total monthly income runs $1,265/mo, and a $832/mo payment keeps the spread at $56/mo. Purchase price stands at $170,000, and rental yield measures 8.93% with $1,265/mo rent. Return on cash invested shows 21.1% in year one, and 5% annual appreciation builds toward $46,968 over five years. Five-year ROI reaches 110.55% and total cumulative return in cash records $62,301. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,265/mo property income covering a $832/mo payment rather than investor’s personal income.
Single Family
Built in 2021
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78639, Kingsland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,862 (100%) |
| Owner Occupied HU | 3,061 (52.2%) |
| Renter Occupied HU | 1,088 (18.6%) |
| Vacant Housing Units | 1,713 (29.2%) |
| Median Home Value | $322,823 |
| Average Home Value | $453,524 |
Housing Distribution
Address Breakdown
Residential
4,516
Single Family
4,337
Multi-Family
179
Businesses
430
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ryan Becker • Horseshoe Bay Living 2, LLC
Mls Name: HLMLS
Mls Provider:
Mls ID: #172894
Disclaimer: IDX information is provided exclusively for 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.