200 Hawthorne DrVillage MillsTX77663
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 Village Mills at 200 Hawthorne Dr, Village Mills, TX, 77663 priced at $208,549 converts $1,718/mo rent into $235/mo cash flow after a $1,021/mo obligation. Total monthly income equals $1,718/mo, and annual cash flow totals $2,817/yr on $69,134 invested. Return on cash invested prints 23.98% in year one, and rental yield reads 9.89% against a $208,549 entry. Equity gained on principal adds $1,346/yr, while 5% annual appreciation compiles into $57,618 by year five. Five-year ROI reaches 125.9% and total cumulative return in cash sums $87,040. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,718/mo property income covering a $1,021/mo payment, not borrower’s personal income.
Single Family
Built in 1988
0.99 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77663, Village Mills, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 624 (100%) |
| Owner Occupied HU | 477 (76.4%) |
| Renter Occupied HU | 52 ( 8.3%) |
| Vacant Housing Units | 95 (15.2%) |
| Median Home Value | $184,407 |
| Average Home Value | $178,187 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
28
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chet Polniazek • 1st Texas Realty Services
Mls Name: HAR
Mls Provider:
Mls ID: #61888332
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.