1310 Willow Walk DrMissouri CityTX77459
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 Missouri City at 1310 Willow Walk Dr, Missouri City, TX, 77459 listed at $519,411 pairs $5,010/mo rent with a $2,542/mo payment to leave $1,193/mo cash flow. Total monthly income runs $5,010/mo, and annual cash flow reaches $14,315/yr on $170,886 cash to close. Return on cash invested measures 28.44% in year one, and rental yield registers 11.57% at a $519,411 basis. Equity gained on principal adds $3,352/yr, and annual property appreciation at 5% supports $143,504 by year five. Five-year ROI tracks 150.07% and total cumulative return in cash totals $256,446. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,010/mo property income relative to a $2,542/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
6,885 sqft lot
$N/A/sqft
$1,485 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77459, Missouri City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,944 (100%) |
| Owner Occupied HU | 26,467 (80.3%) |
| Renter Occupied HU | 5,147 (15.6%) |
| Vacant Housing Units | 1,330 ( 4.0%) |
| Median Home Value | $397,528 |
| Average Home Value | $448,031 |
Housing Distribution
Address Breakdown
Residential
31,456
Single Family
29,313
Multi-Family
2,143
Businesses
1,689
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ben Caballero • HomesUSA.com
Mls Name: HAR
Mls Provider:
Mls ID: #88923879
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.