506 Tawny Rim DrWillisTX77318
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 506 Tawny Rim Dr, Willis, TX, 77318 priced at $391,900 pairs $3,179/mo rent with $392/mo cash flow after a $1,918/mo payment. Total monthly income equals $3,179/mo, and annual cash flow comes to $4,707/yr on $129,915 invested. Return on cash invested is 23.53% in year one, and rental yield stands at 9.73% on a $391,900 basis. Equity gained on principal adds $2,529/yr, and 5% annual appreciation accumulates to $108,275 by year five. Five-year ROI measures 123.5% and total cumulative return in cash reaches $160,445. For financing, Ziffy Mortgage’s DSCR program evaluates $3,179/mo property income against a $1,918/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
6,455 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77318, Willis, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,287 (100%) |
| Owner Occupied HU | 7,710 (74.9%) |
| Renter Occupied HU | 1,462 (14.2%) |
| Vacant Housing Units | 1,115 (10.8%) |
| Median Home Value | $346,271 |
| Average Home Value | $433,090 |
Housing Distribution
Address Breakdown
Residential
9,572
Single Family
9,396
Multi-Family
176
Businesses
303
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices