3412 Willowcreek DrSunnyvaleTX75182
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 Sunnyvale at 3412 Willowcreek Dr, Sunnyvale, TX, 75182 listed at $560,000 pairs $7,292/mo rent with a $2,741/mo payment to leave $3,249/mo cash flow. Total monthly income runs $7,292/mo, and annual cash flow reaches $38,984/yr on $184,240 cash to close. Return on cash invested measures 41.22% in year one, and rental yield registers 15.63% at a $560,000 basis. Equity gained on principal adds $3,614/yr, and annual property appreciation at 5% supports $154,718 by year five. Five-year ROI tracks 218.45% and total cumulative return in cash totals $402,473. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $7,292/mo property income relative to a $2,741/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2001
7,100 sqft lot
$N/A/sqft
$366 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75182, Sunnyvale, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,181 (100%) |
| Owner Occupied HU | 2,540 (79.8%) |
| Renter Occupied HU | 483 (15.2%) |
| Vacant Housing Units | 158 ( 5.0%) |
| Median Home Value | $568,942 |
| Average Home Value | $601,211 |
Housing Distribution
Address Breakdown
Residential
2,867
Single Family
2,729
Multi-Family
138
Businesses
213
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carley Newlin • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20670449
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.