767 Willow Harbor LnLa MarqueTX77568
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 La Marque at 767 Willow Harbor Ln, La Marque, TX, 77568 generates $2,998/mo in rent and, after a $1,615/mo payment, leaves $566/mo in cash flow. Total monthly income is $2,998/mo, and annual cash flow is $6,792/yr on $109,388 invested. Return on cash invested sits at 26.12% in year one, and rental yield is 10.9% on a $329,979 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,167 over five years. Five-year ROI reaches 137.73% and total cumulative return in cash sums $150,664. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,998/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
7,318 sqft lot
$N/A/sqft
$627 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77568, La Marque, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,519 (100%) |
| Owner Occupied HU | 6,815 (64.8%) |
| Renter Occupied HU | 2,888 (27.5%) |
| Vacant Housing Units | 816 ( 7.8%) |
| Median Home Value | $275,560 |
| Average Home Value | $313,226 |
Housing Distribution
Address Breakdown
Residential
10,045
Single Family
9,302
Multi-Family
743
Businesses
645
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Thuan Phan • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #12620546
Disclaimer: Copyright 2025, 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.