14617 Ophiuchus CtWillisTX77318
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 Willis at 14617 Ophiuchus Ct, Willis, TX, 77318 generates $2,588/mo in rent and, after a $1,134/mo payment, leaves $867/mo in cash flow. Total monthly income is $2,588/mo, and annual cash flow is $10,409/yr on $76,809 invested. Return on cash invested sits at 33.46% in year one, and rental yield is 13.4% on a $231,700 entry. Equity gained on principal adds $1,495/yr, while 5% annual appreciation builds toward $64,014 over five years. Five-year ROI reaches 177.17% and total cumulative return in cash sums $136,080. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,588/mo property income rather than buyer’s personal income.
Single Family
Built in 2007
7,220 sqft lot
$N/A/sqft
$73 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