4522 Willowbend Blvd, Houston, TX, 77035 | $264/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

4522 Willowbend Blvd, Houston, TX, 77035 | $264/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1830 sft

10711 Craddock Dr, Houston, TX, 77099

4 Bed
3 Bath
2918 sft

3534 Lake Landing Ln, Missouri City, TX, 77459

3 Bed
3 Bath
2315 sft

2151 Creekside Breeze Dr, Missouri City, TX, 77459

Sweetwater Plan, Arabella on the Prairie

4 Bed
3 Bath
2720 sft

Sweetwater Plan, Arabella on the Prairie, Richmond, TX, 77469

Nearby investment properties with comparable prices

5 Bed
3 Bath
2642 sft

1723 Haven Point Dr, Rosenberg, TX, 77469

4 Bed
3 Bath
3521 sft

8931 Henrico Ln, Rosenberg, TX, 77469

4 Bed
3 Bath
2924 sft

10439 Caribou Ct, Missouri City, TX, 77459

4 Bed
3 Bath
2347 sft

3351 S Sutton Sq, Stafford, TX, 77477

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Houston at 4522 Willowbend Blvd, Houston, TX, 77035 offers a 9.29% rental yield on a $419,995 purchase with $3,251/mo rent. Total monthly income registers $3,251/mo, and a $2,056/mo payment leaves $264/mo available for distribution. Annual cash flow reaches $3,168/yr on $139,228 to close, and return on cash invested stands at 22.18% in year one. Equity gained on principal adds $2,710/yr while 5% annual appreciation supports $116,037 over five years. Portfolio math shows five-year ROI at 116.29% and total cumulative return in cash at $161,909. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,251/mo property income against a $2,056/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1955

8,398 sqft lot

$N/A/sqft

No HOA

More details about the property

Come and see this beautiful 3-bed, 2-bath home in the desired subdivision of Willow Bend, fully renovated. It features a living room space that is open to the kitchen. Office/Study room with double French doors, which can also be used as a 4th bedroom. The kitchen has been fully remodeled. You will love cooking in this sleek, modern kitchen with an island and Quartz countertops, plenty of cabinets and counter space for storage, and stainless steel appliances that include, stove, microwave/vent, and dishwasher. The second living room is a Sun room with lots of windows that bring in natural lighting into the space and double slide doors that lead to the back yard. The laundry room is located in the house for convenience. All bedrooms have carpet flooring. Great-sized bedrooms, primary bath with a stand-up shower, and secondary bath with tub/shower combo. Step outside to a unique backyard that gives an oasis feel with 3 tiki huts. All furniture is included.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77035, Houston, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,070 (100%)
Owner Occupied HU	5,341 (38.0%)
Renter Occupied HU	7,467 (53.1%)
Vacant Housing Units	1,262 ( 9.0%)
Median Home Value	$328,034
Average Home Value	$345,633