18231 Willow Edge DrTomballTX77375
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 Tomball at 18231 Willow Edge Dr, Tomball, TX, 77375 offers a 11.23% rental yield on a $474,440 purchase with $4,440/mo rent. Total monthly income registers $4,440/mo, and a $2,322/mo payment leaves $1,006/mo available for distribution. Annual cash flow reaches $12,071/yr on $157,277 to close, and return on cash invested stands at 27.58% in year one. Equity gained on principal adds $3,061/yr while 5% annual appreciation supports $131,079 over five years. Portfolio math shows five-year ROI at 145.36% and total cumulative return in cash at $228,623. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,440/mo property income against a $2,322/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2019
6,926 sqft lot
$N/A/sqft
$725 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77375, Tomball, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,379 (100%) |
| Owner Occupied HU | 17,503 (69.0%) |
| Renter Occupied HU | 6,631 (26.1%) |
| Vacant Housing Units | 1,245 ( 4.9%) |
| Median Home Value | $348,167 |
| Average Home Value | $427,152 |
Housing Distribution
Address Breakdown
Residential
26,489
Single Family
20,731
Multi-Family
5,758
Businesses
1,895
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lucia Vazquez-Jimenez • HomeSmart
Mls Name: HAR
Mls Provider:
Mls ID: #15509879
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.