435 Starfly DrWillisTX77378
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
Rental property for sale in Willis at 435 Starfly Dr, Willis, TX, 77378 priced at $235,300 converts $2,100/mo rent into $371/mo cash flow after a $1,152/mo obligation. Total monthly income equals $2,100/mo, and annual cash flow totals $4,457/yr on $78,002 invested. Return on cash invested prints 25.62% in year one, and rental yield reads 10.71% against a $235,300 entry. Equity gained on principal adds $1,518/yr, while 5% annual appreciation compiles into $65,009 by year five. Five-year ROI reaches 135.05% and total cumulative return in cash sums $105,339. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,100/mo property income covering a $1,152/mo payment, not borrower’s personal income.
Single Family
Built in 2024
4,673 sqft lot
$N/A/sqft
$660 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77378, Willis, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,317 (100%) |
| Owner Occupied HU | 5,263 (71.9%) |
| Renter Occupied HU | 1,615 (22.1%) |
| Vacant Housing Units | 439 ( 6.0%) |
| Median Home Value | $241,863 |
| Average Home Value | $310,531 |
Housing Distribution
Address Breakdown
Residential
7,155
Single Family
7,154
Multi-Family
1
Businesses
486
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lani Stallings • Rise Up Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #27078629
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.