4481 Grand Oaks 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 4481 Grand Oaks Dr, Willis, TX, 77378 priced at $259,900 converts $2,064/mo rent into $197/mo cash flow after a $1,272/mo obligation. Total monthly income equals $2,064/mo, and annual cash flow totals $2,366/yr on $86,157 invested. Return on cash invested prints 22.65% in year one, and rental yield reads 9.53% against a $259,900 entry. Equity gained on principal adds $1,677/yr, while 5% annual appreciation compiles into $71,806 by year five. Five-year ROI reaches 118.9% and total cumulative return in cash sums $102,442. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,064/mo property income covering a $1,272/mo payment, not borrower’s personal income.
Manufactured
Built in 2000
1.01 Acres lot
$N/A/sqft
$225 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: Marilyn Rodgers • Walzel Properties - Conroe
Mls Name: HAR
Mls Provider:
Mls ID: #98732407
Disclaimer: Copyright 2024, 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.