3290 Willowood DrBeaumontTX77703
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 Beaumont at 3290 Willowood Dr, Beaumont, TX, 77703 earns $82/mo cash flow from $1,148/mo rent with a $734/mo payment. Total monthly income totals $1,148/mo, and annual cash flow totals $981/yr on $49,692 capital. ROI tracks 21.88% on current figures, and rental yield reads 9.19% at a $149,900 purchase. Equity gained on principal adds $967/yr, and 5% annual appreciation supports $41,415 over five years. Five-year ROI reaches 114.66% and total cumulative return in cash sums $56,975. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,148/mo property income instead of your personal income.
Single Family
Built in N/A
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77703, Beaumont, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,499 (100%) |
| Owner Occupied HU | 2,363 (43.0%) |
| Renter Occupied HU | 2,345 (42.6%) |
| Vacant Housing Units | 791 (14.4%) |
| Median Home Value | $100,703 |
| Average Home Value | $148,128 |
Housing Distribution
Address Breakdown
Residential
5,894
Single Family
4,582
Multi-Family
1,312
Businesses
457
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices