130 Willow WayWilmerTX75172
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 Wilmer at 130 Willow Way, Wilmer, TX, 75172 priced at $264,999 converts $2,034/mo rent into $150/mo cash flow after a $1,297/mo obligation. Total monthly income equals $2,034/mo, and annual cash flow totals $1,795/yr on $87,847 invested. Return on cash invested prints 21.95% in year one, and rental yield reads 9.21% against a $264,999 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation compiles into $73,214 by year five. Five-year ROI reaches 115.02% and total cumulative return in cash sums $101,043. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,034/mo property income covering a $1,297/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75172, Wilmer, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,928 (100%) |
| Owner Occupied HU | 1,059 (54.9%) |
| Renter Occupied HU | 735 (38.1%) |
| Vacant Housing Units | 134 ( 7.0%) |
| Median Home Value | $140,132 |
| Average Home Value | $168,730 |
Housing Distribution
Address Breakdown
Residential
2,278
Single Family
1,106
Multi-Family
1,172
Businesses
150
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
