510 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 510 Tawny Rim Dr, Willis, TX, 77318 priced at $387,900 pairs $3,232/mo rent with $473/mo cash flow after a $1,899/mo payment. Total monthly income equals $3,232/mo, and annual cash flow comes to $5,678/yr on $128,589 invested. Return on cash invested is 24.32% in year one, and rental yield stands at 10% on a $387,900 basis. Equity gained on principal adds $2,503/yr, and 5% annual appreciation accumulates to $107,170 by year five. Five-year ROI measures 127.75% and total cumulative return in cash reaches $164,277. For financing, Ziffy Mortgage’s DSCR program evaluates $3,232/mo property income against a $1,899/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
6,150 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