3022 Willow Terrace DrKingwoodTX77345
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 Kingwood at 3022 Willow Terrace Dr, Kingwood, TX, 77345 earns $168/mo cash flow from $3,611/mo rent with a $2,349/mo payment. Total monthly income totals $3,611/mo, and annual cash flow totals $2,016/yr on $159,120 capital. ROI tracks 21.18% on current figures, and rental yield reads 9.03% at a $480,000 purchase. Equity gained on principal adds $3,097/yr, and 5% annual appreciation supports $132,615 over five years. Five-year ROI reaches 110.92% and total cumulative return in cash sums $176,489. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,611/mo property income instead of your personal income.
Single Family
Built in 1987
10,354 sqft lot
$N/A/sqft
$360 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77345, Humble, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,429 (100%) |
| Owner Occupied HU | 8,026 (85.1%) |
| Renter Occupied HU | 1,093 (11.6%) |
| Vacant Housing Units | 310 ( 3.3%) |
| Median Home Value | $375,599 |
| Average Home Value | $423,057 |
Housing Distribution
Address Breakdown
Residential
9,848
Single Family
8,854
Multi-Family
994
Businesses
137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bobbie Callahan • Keller Williams Realty Northeast
Mls Name: HAR
Mls Provider:
Mls ID: #70736225
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.