837 Falling Cave DrWillisTX77378
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 837 Falling Cave Dr, Willis, TX, 77378 priced at $382,990 converts $3,000/mo rent into $209/mo cash flow after a $1,875/mo obligation. Total monthly income equals $3,000/mo, and annual cash flow totals $2,512/yr on $126,961 invested. Return on cash invested prints 21.89% in year one, and rental yield reads 9.4% against a $382,990 entry. Equity gained on principal adds $2,471/yr, while 5% annual appreciation compiles into $105,813 by year five. Five-year ROI reaches 114.92% and total cumulative return in cash sums $145,899. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,000/mo property income covering a $1,875/mo payment, not borrower’s personal income.
Single Family
Built in 2024
7,115 sqft lot
$N/A/sqft
$800 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77378, Willis, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,317 (100%) |
| Owner Occupied HU | 5,263 (71.9%) |
| Renter Occupied HU | 1,615 (22.1%) |
| Vacant Housing Units | 439 ( 6.0%) |
| Median Home Value | $241,863 |
| Average Home Value | $310,531 |
Housing Distribution
Address Breakdown
Residential
7,155
Single Family
7,154
Multi-Family
1
Businesses
486
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather Chavana • M/I Homes
Mls Name: HAR
Mls Provider:
Mls ID: #27062539
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.