3003 Willow Fork Dr, Katy, TX, 77450 | $30/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3003 Willow Fork Dr, Katy, TX, 77450 | $30/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1778 sft

1223 Via Sacra Dr, Richmond, TX, 77406

3 Bed
2 Bath
2235 sft

1910 Hays Ranch Dr, Richmond, TX, 77469

4 Bed
3 Bath
2327 sft

419 Sunny River Ln, Richmond, TX, 77406

4 Bed
2 Bath
2317 sft

11403 Sandermeyer Dr, Richmond, TX, 77406

Nearby investment properties with comparable prices

3 Bed
2 Bath
1818 sft

27515 Huggins Crest Ct, Fulshear, TX, 77441

4 Bed
3 Bath
2219 sft

31710 Blossom Ln, Fulshear, TX, 77423

4 Bed
3 Bath
2916 sft

5206 Wyatt James Ln, Brookshire, TX, 77423

4 Bed
3 Bath
2393 sft

29126 Brooks Valley Dr, Fulshear, TX, 77441

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Katy at 3003 Willow Fork Dr, Katy, TX, 77450 uses $127,628 cash to close to unlock $355/yr annual cash flow and $30/mo monthly cash flow. Total monthly income runs $2,767/mo, and a $1,884/mo payment keeps the spread at $30/mo. Purchase price stands at $385,000, and rental yield measures 8.62% with $2,767/mo rent. Return on cash invested shows 20.19% in year one, and 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 105.55% and total cumulative return in cash records $134,710. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,767/mo property income covering a $1,884/mo payment rather than investor’s personal income.

Single Family

Built in 2002

6,281 sqft lot

$N/A/sqft

No HOA

More details about the property

Nestled in a sought-after gated golf community, this charming home boasts double paned windows, an abundance of natural light, an open floor plan ideal for entertaining, and a gourmet kitchen with 42-inch cabinetry, granite countertops, and stainless steel appliances. Tiled floors in the main living areas, hallways, kitchen, breakfast, and bathrooms. Laminate floors in the bedrooms and dining room create a cozy atmosphere. The spacious master suite features granite counter, a separate shower, whirlpool tub, dual vanities, and a walk-in closet. Conveniently located near Willow Fort Country Club, dining, shopping, tollways, and freeways, this property is also within close proximity to top-rated schools, medical facilities, and the Energy Corridor. Enjoy all this with a low tax rate.

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