2119 Willow Dell DrSeabrookTX77586
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 Seabrook at 2119 Willow Dell Dr, Seabrook, TX, 77586 uses $132,600 cash to close to unlock $3,136/yr annual cash flow and $261/mo monthly cash flow. Total monthly income runs $3,106/mo, and a $1,958/mo payment keeps the spread at $261/mo. Purchase price stands at $400,000, and rental yield measures 9.32% with $3,106/mo rent. Return on cash invested shows 22.27% in year one, and 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 116.75% and total cumulative return in cash records $154,816. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,106/mo property income covering a $1,958/mo payment rather than investor’s personal income.
Single Family
Built in 1976
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77586, Seabrook, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,624 (100%) |
| Owner Occupied HU | 6,373 (60.0%) |
| Renter Occupied HU | 3,344 (31.5%) |
| Vacant Housing Units | 907 ( 8.5%) |
| Median Home Value | $355,903 |
| Average Home Value | $406,033 |
Housing Distribution
Address Breakdown
Residential
10,709
Single Family
7,120
Multi-Family
3,589
Businesses
606
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices