4938 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
Rental property for sale in Bellaire at 4938 Willow St, Bellaire, TX, 77401 priced at $1,499,000 converts $17,225/mo rent into $6,565/mo cash flow after a $7,337/mo obligation. Total monthly income equals $17,225/mo, and annual cash flow totals $78,783/yr on $485,676 invested. Return on cash invested prints 36.59% in year one, and rental yield reads 13.79% against a $1,499,000 entry. Equity gained on principal adds $9,673/yr, while 5% annual appreciation compiles into $414,146 by year five. Five-year ROI reaches 193.44% and total cumulative return in cash sums $939,513. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $17,225/mo property income covering a $7,337/mo payment, not borrower’s personal income.
Single Family
Built in 2008
6,663 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
Listed by: Nancy Stow • Martha Turner Sotheby's International Realty
Mls Name: HAR
Mls Provider:
Mls ID: #12154695
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.