8365 Willow Bend Dr #2BeaumontTX77707
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 Beaumont at 8365 Willow Bend Dr #2, Beaumont, TX, 77707 earns $86/mo cash flow from $882/mo rent with a $548/mo payment. Total monthly income totals $882/mo, and annual cash flow totals $1,029/yr on $37,128 capital. ROI tracks 22.68% on current figures, and rental yield reads 9.45% at a $112,000 purchase. Equity gained on principal adds $723/yr, and 5% annual appreciation supports $30,944 over five years. Five-year ROI reaches 118.95% and total cumulative return in cash sums $44,163. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $882/mo property income instead of your personal income.
Townhouse
Built in N/A
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77707, Beaumont, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,203 (100%) |
| Owner Occupied HU | 4,603 (63.9%) |
| Renter Occupied HU | 2,004 (27.8%) |
| Vacant Housing Units | 596 ( 8.3%) |
| Median Home Value | $183,533 |
| Average Home Value | $233,570 |
Housing Distribution
Address Breakdown
Residential
7,103
Single Family
6,310
Multi-Family
793
Businesses
875
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Everett Green • RE/MAX ONE
Mls Name: BBOR
Mls Provider:
Mls ID: #253273
Disclaimer: All information provided is deemed reliable but is not guaranteed. Information being provided is 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.