12830 Willow Centre Dr STE EHoustonTX77066
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 Houston at 12830 Willow Centre Dr STE E, Houston, TX, 77066 offers $1,694/mo rent that, after a $690/mo payment, leaves $394/mo cash flow. Total monthly income is $1,694/mo, and annual cash flow is $4,733/yr on $46,742 cash. Return on cash invested measures 30.04% in year one, and rental yield stands at 14.42% at a $141,000 entry. Equity gained on principal adds $910/yr while 5% annual appreciation compounds into $38,956 by year five. Five-year ROI records 161.18% and total cumulative return in cash reaches $75,336. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,694/mo property income versus a $690/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 2005
2,883 sqft lot
$N/A/sqft
$297 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77066, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,519 (100%) |
| Owner Occupied HU | 7,725 (61.7%) |
| Renter Occupied HU | 4,309 (34.4%) |
| Vacant Housing Units | 485 ( 3.9%) |
| Median Home Value | $248,749 |
| Average Home Value | $299,792 |
Housing Distribution
Address Breakdown
Residential
11,082
Single Family
9,578
Multi-Family
1,504
Businesses
862
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Huy Nguyen • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #64075561
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.