4812 Willow StBellaireTX77401
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 Bellaire at 4812 Willow St, Bellaire, TX, 77401 earns from $4,931/mo rent with a $7,464/mo payment. Total monthly income totals $4,931/mo. ROI tracks 6.01% on current figures, and rental yield reads 3.88% at a $1,525,000 purchase. Equity gained on principal adds $9,841/yr, and 5% annual appreciation supports $421,329 over five years. Five-year ROI reaches 29.44% and total cumulative return in cash sums $145,452. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,931/mo property income instead of your personal income.
Single Family
Built in 1997
8,450 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77401, Bellaire, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,199 (100%) |
| Owner Occupied HU | 5,133 (82.8%) |
| Renter Occupied HU | 674 (10.9%) |
| Vacant Housing Units | 392 ( 6.3%) |
| Median Home Value | $939,765 |
| Average Home Value | $1,024,679 |
Housing Distribution
Address Breakdown
Residential
6,179
Single Family
5,986
Multi-Family
193
Businesses
889
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices