12999 Jayton Wood WayWillisTX77318
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 12999 Jayton Wood Way, Willis, TX, 77318 listed at $198,400 pairs $2,525/mo rent with a $971/mo payment to leave $1,096/mo cash flow. Total monthly income runs $2,525/mo, and annual cash flow reaches $13,155/yr on $65,770 cash to close. Return on cash invested measures 39.91% in year one, and rental yield registers 15.27% at a $198,400 basis. Equity gained on principal adds $1,280/yr, and annual property appreciation at 5% supports $54,814 by year five. Five-year ROI tracks 211.48% and total cumulative return in cash totals $139,090. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,525/mo property income relative to a $971/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2002
8,128 sqft lot
$N/A/sqft
$18 monthly 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