4991 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 4991 Willow St, Bellaire, TX, 77401 listed at $958,400 pairs $6,852/mo rent with a $4,691/mo payment to leave $37/mo cash flow. Total monthly income runs $6,852/mo, and annual cash flow reaches $438/yr on $315,314 cash to close. Return on cash invested measures 20.2% in year one, and rental yield registers 8.58% at a $958,400 basis. Equity gained on principal adds $6,184/yr, and annual property appreciation at 5% supports $264,788 by year five. Five-year ROI tracks 105.59% and total cumulative return in cash totals $332,927. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,852/mo property income relative to a $4,691/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1990
10,441 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