11868 E Gate Villas DrWillisTX77318
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 11868 E Gate Villas Dr, Willis, TX, 77318 earns from $1,641/mo rent with a $1,184/mo payment. Total monthly income totals $1,641/mo. ROI tracks 17.73% on current figures, and rental yield reads 8.14% at a $241,990 purchase. Equity gained on principal adds $1,562/yr, and 5% annual appreciation supports $66,857 over five years. Five-year ROI reaches 92.75% and total cumulative return in cash sums $74,403. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,641/mo property income instead of your personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$795 annually 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
Listed by: Natasha Simon • Compass RE Texas, LLC - The Heights
Mls Name: HAR
Mls Provider:
Mls ID: #29386683
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.