410 E Willis StOdemTX78370
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 Odem at 410 E Willis St, Odem, TX, 78370 uses $62,985 cash to close to unlock $5,386/yr annual cash flow and $449/mo monthly cash flow. Total monthly income runs $1,800/mo, and a $930/mo payment keeps the spread at $449/mo. Purchase price stands at $190,000, and rental yield measures 11.37% with $1,800/mo rent. Return on cash invested shows 28.46% in year one, and 5% annual appreciation builds toward $52,494 over five years. Five-year ROI reaches 149.92% and total cumulative return in cash records $94,428. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,800/mo property income covering a $930/mo payment rather than investor’s personal income.
Single Family
Built in 1995
10,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78370, Odem, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,069 (100%) |
| Owner Occupied HU | 1,465 (70.8%) |
| Renter Occupied HU | 369 (17.8%) |
| Vacant Housing Units | 235 (11.4%) |
| Median Home Value | $221,886 |
| Average Home Value | $236,819 |
Housing Distribution
Address Breakdown
Residential
1,401
Single Family
1,400
Multi-Family
1
Businesses
101
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tyler Fox • NB Elite Realty
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #451098
Disclaimer: Based on information from South Texas MLS, LLC as of 2025-02-11 12:08:03 PST. All information provided is deemed reliable but is not guaranteed and should be independently verified. South Texas MLS, LLC provides the MLS and all content therein AS IS and without any warranty, express or implied. MLS aggregate data is a copyright of Texas Association of REALTORS (TAR) and that the reader may not reproduce or distribute the MLS aggregate data.