5401 Zephyr LnWillisTX77318
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 Willis at 5401 Zephyr Ln, Willis, TX, 77318 earns $1,099/mo cash flow from $3,866/mo rent with a $1,659/mo payment. Total monthly income totals $3,866/mo, and annual cash flow totals $13,191/yr on $112,379 capital. ROI tracks 31.65% on current figures, and rental yield reads 13.68% at a $339,000 purchase. Equity gained on principal adds $2,188/yr, and 5% annual appreciation supports $93,659 over five years. Five-year ROI reaches 168.39% and total cumulative return in cash sums $189,232. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,866/mo property income instead of your personal income.
Single Family
Built in 2018
6,734 sqft lot
$N/A/sqft
$3,072 annually 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
Listed by: Ashley Reaves • Corcoran Genesis
Mls Name: HAR
Mls Provider:
Mls ID: #33947367
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.