Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Houston at 2200 Willowick Rd UNIT 4E, Houston, TX, 77027 earns $126/mo cash flow from $3,290/mo rent with a $2,178/mo payment. Total monthly income totals $3,290/mo, and annual cash flow totals $1,507/yr on $147,518 capital. ROI tracks 20.93% on current figures, and rental yield reads 8.87% at a $445,000 purchase. Equity gained on principal adds $2,872/yr, and 5% annual appreciation supports $122,945 over five years. Five-year ROI reaches 109.53% and total cumulative return in cash sums $161,576. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,290/mo property income instead of your personal income.
Condo
Built in 1963
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77027, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,283 (100%) |
| Owner Occupied HU | 3,389 (22.2%) |
| Renter Occupied HU | 10,229 (66.9%) |
| Vacant Housing Units | 1,665 (10.9%) |
| Median Home Value | $860,469 |
| Average Home Value | $1,007,266 |
Residential
14,769
Single Family
3,109
Multi-Family
11,660
Businesses
2,069
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Alexandra Loyd • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls ID: #65261390
