36824 Lariat Ln, Wallis, TX, 77485 | $1,301/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

36824 Lariat Ln, Wallis, TX, 77485 | $1,301/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
4486 sft

7018 Railroad St, Wallis, TX, 77485

4 Bed
3 Bath
3303 sft

123 William Way St, East Bernard, TX, 77435

4 Bed
4 Bath
4047 sft

14626 Sycamore Cir, East Bernard, TX, 77435

3 Bed
3 Bath
3266 sft

1013 Quail Ln, Eagle Lake, TX, 77434

Nearby investment properties with comparable prices

- Bed
- Bath
2006 sft

2011 E Cypress Rd, East Bernard, TX, 77435

- Bed
- Bath
- sft

3416 Kurkendall Rd, Beasley, TX, 77417

- Bed
- Bath
- sft

0 County Road 227, East Bernard, TX, 77435

4 Bed
4 Bath
3534 sft

104 W State St, Eagle Lake, TX, 77434

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 Wallis at 36824 Lariat Ln, Wallis, TX, 77485 earns $1,301/mo cash flow from $4,565/mo rent with a $2,247/mo payment. Total monthly income totals $4,565/mo, and annual cash flow totals $15,607/yr on $152,159 capital. ROI tracks 30.17% on current figures, and rental yield reads 11.93% at a $459,000 purchase. Equity gained on principal adds $2,962/yr, and 5% annual appreciation supports $126,813 over five years. Five-year ROI reaches 159.05% and total cumulative return in cash sums $242,015. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,565/mo property income instead of your personal income.

Single Family

Built in 1974

1.73 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to a property full of opportunity, set on approximately 1.7 acres of space and possibilities. Enjoy the convenience of a four-door detached garage that includes a pool house area as well as two additional living spaces. The main home features two primary bedrooms, each complete with its own private bathroom and generous closet space. A spacious secondary bedroom and full bath provide additional comfort, all finished with granite countertops. A wood-burning fireplace enhances one of the primary suites, while another creates a warm and welcoming focal point in the family room. The kitchen is outfitted with 42-inch dark wood cabinetry, coordinating granite countertops, and stainless steel appliances, offering both style and functionality. Dark woodstyle ceramic tile flooring extends throughout the home. With its generous layout and versatile structures, this property is ideal for a buyer ready to add their vision and elevate it to its full potential. Book your showing today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 77485, Wallis, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,983 (100%)
Owner Occupied HU	1,408 (71.0%)
Renter Occupied HU	318 (16.0%)
Vacant Housing Units	257 (13.0%)
Median Home Value	$323,364
Average Home Value	$337,124