3003 Willow Wood Ct BUILDING 11CrandallTX75114
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 Crandall at 3003 Willow Wood Ct BUILDING 11, Crandall, TX, 75114 listed at $264,990 pairs $4,270/mo rent with a $1,297/mo payment to leave $2,095/mo cash flow. Total monthly income runs $4,270/mo, and annual cash flow reaches $25,135/yr on $87,844 cash to close. Return on cash invested measures 48.52% in year one, and rental yield registers 19.34% at a $264,990 basis. Equity gained on principal adds $1,710/yr, and annual property appreciation at 5% supports $73,212 by year five. Five-year ROI tracks 258.94% and total cumulative return in cash totals $227,460. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,270/mo property income relative to a $1,297/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2024
2,003 sqft lot
$N/A/sqft
$291 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75114, Crandall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,446 (100%) |
| Owner Occupied HU | 4,703 (86.4%) |
| Renter Occupied HU | 355 ( 6.5%) |
| Vacant Housing Units | 388 ( 7.1%) |
| Median Home Value | $349,344 |
| Average Home Value | $383,560 |
Housing Distribution
Address Breakdown
Residential
4,537
Single Family
4,537
Multi-Family
0
Businesses
204
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ben Caballero • Historymaker Homes
Mls Name: NTREIS
Mls ID: #20627018
Disclaimer: IDX information is provided exclusively for 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.