20114 Tilstock DrKatyTX77450
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 Katy at 20114 Tilstock Dr, Katy, TX, 77450 uses $278,663 cash to close to unlock $4,674/yr annual cash flow and $389/mo monthly cash flow. Total monthly income runs $6,498/mo, and a $4,146/mo payment keeps the spread at $389/mo. Purchase price stands at $847,000, and rental yield measures 9.21% with $6,498/mo rent. Return on cash invested shows 21.74% in year one, and 5% annual appreciation builds toward $234,010 over five years. Five-year ROI reaches 113.97% and total cumulative return in cash records $317,584. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,498/mo property income covering a $4,146/mo payment rather than investor’s personal income.
Single Family
Built in 1988
10,349 sqft lot
$N/A/sqft
$1,020 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77450, Katy, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,806 (100%) |
| Owner Occupied HU | 16,796 (62.7%) |
| Renter Occupied HU | 9,008 (33.6%) |
| Vacant Housing Units | 1,002 ( 3.7%) |
| Median Home Value | $368,833 |
| Average Home Value | $417,525 |
Housing Distribution
Address Breakdown
Residential
25,836
Single Family
19,863
Multi-Family
5,973
Businesses
1,609
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sheryle Campbell • Energy Realty
Mls Name: HAR
Mls Provider:
Mls ID: #95091818
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.