14582 William Trails DrWillisTX77378
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 14582 William Trails Dr, Willis, TX, 77378 uses $59,335 cash to close to unlock $391/yr annual cash flow and $33/mo monthly cash flow. Total monthly income runs $1,347/mo, and a $876/mo payment keeps the spread at $33/mo. Purchase price stands at $178,990, and rental yield measures 9.03% with $1,347/mo rent. Return on cash invested shows 20.57% in year one, and 5% annual appreciation builds toward $49,452 over five years. Five-year ROI reaches 107.92% and total cumulative return in cash records $64,032. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,347/mo property income covering a $876/mo payment rather than investor’s personal income.
Single Family
Built in 2025
4,260 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77378, Willis, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,317 (100%) |
| Owner Occupied HU | 5,263 (71.9%) |
| Renter Occupied HU | 1,615 (22.1%) |
| Vacant Housing Units | 439 ( 6.0%) |
| Median Home Value | $241,863 |
| Average Home Value | $310,531 |
Housing Distribution
Address Breakdown
Residential
7,155
Single Family
7,154
Multi-Family
1
Businesses
486
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather Chavana • D.R. Horton Homes
Mls Name: HAR
Mls Provider:
Mls ID: #81826857
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.