82 Bell MountainWillow CityTX78675
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 Willow City at 82 Bell Mountain, Willow City, TX, 78675 offers $2,012/mo rent that, after a $7,342/mo payment. Total monthly income is $2,012/mo. Return on cash invested measures -1% in year one, and rental yield stands at 1.61% at a $1,500,000 entry. Equity gained on principal adds $9,679/yr while 5% annual appreciation compounds into $414,422 by year five. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,012/mo property income versus a $7,342/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1992
20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78675, Willow City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 95 (100%) |
| Owner Occupied HU | 65 (68.4%) |
| Renter Occupied HU | 9 ( 9.5%) |
| Vacant Housing Units | 21 (22.1%) |
| Median Home Value | $589,286 |
| Average Home Value | $712,808 |
Housing Distribution
Address Breakdown
Residential
158
Single Family
158
Multi-Family
0
Businesses
4
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jill Law • Geronimo Creek Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1870840
Disclaimer: IDX information is provided exclusively for 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.