3801 Willie StVictoriaTX77901
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 3801 Willie St, Victoria, TX, 77901 in Victoria is narrow, $47/mo net on $772/mo rent after the $459/mo debt service, but the property operates at break-even-plus, not a loss. At $101,995 with a 9.08% yield, the long-run equity case via 5% appreciation ($28,179 over five years) and $939/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.68 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $42,073.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.2% |
| Monthly Cash Flow | $47 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $772 |
| Total Monthly Debt Service | $685 |
| DSCR Ratio | 1.13x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1999
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77901, Victoria, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,954 (100%) |
| Owner Occupied HU | 8,410 (46.8%) |
| Renter Occupied HU | 7,184 (40.0%) |
| Vacant Housing Units | 2,360 (13.1%) |
| Median Home Value | $160,476 |
| Average Home Value | $201,718 |
Housing Distribution
Address Breakdown
Residential
16,377
Single Family
13,680
Multi-Family
2,697
Businesses
1,941
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
Single Family
Built in 1999
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77901, Victoria, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,954 (100%) |
| Owner Occupied HU | 8,410 (46.8%) |
| Renter Occupied HU | 7,184 (40.0%) |
| Vacant Housing Units | 2,360 (13.1%) |
| Median Home Value | $160,476 |
| Average Home Value | $201,718 |
Housing Distribution
Address Breakdown
Residential
16,377
Single Family
13,680
Multi-Family
2,697
Businesses
1,941
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Adam Gonzales • Cornerstone Properties
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #562484
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. 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. Copyright 2025 Central Texas MLS, All Rights Reserved.