3819 Willow Breeze CirNeedvilleTX77461
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 Needville at 3819 Willow Breeze Cir, Needville, TX, 77461 uses $114,334 cash to close to unlock $3,282/yr annual cash flow and $273/mo monthly cash flow. Total monthly income runs $2,726/mo, and a $1,688/mo payment keeps the spread at $273/mo. Purchase price stands at $344,900, and rental yield measures 9.48% with $2,726/mo rent. Return on cash invested shows 22.78% in year one, and 5% annual appreciation builds toward $95,290 over five years. Five-year ROI reaches 119.45% and total cumulative return in cash records $136,569. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,726/mo property income covering a $1,688/mo payment rather than investor’s personal income.
Single Family
Built in 2017
8,960 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77461, Needville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,665 (100%) |
| Owner Occupied HU | 3,683 (78.9%) |
| Renter Occupied HU | 725 (15.5%) |
| Vacant Housing Units | 257 ( 5.5%) |
| Median Home Value | $382,481 |
| Average Home Value | $436,394 |
Housing Distribution
Address Breakdown
Residential
4,205
Single Family
4,136
Multi-Family
69
Businesses
261
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices