9002 Willowridge CtBaytownTX77521
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 Baytown at 9002 Willowridge Ct, Baytown, TX, 77521 uses $101,737 cash to close to unlock $11,012/yr annual cash flow and $918/mo monthly cash flow. Total monthly income runs $3,100/mo, and a $1,502/mo payment keeps the spread at $918/mo. Purchase price stands at $306,900, and rental yield measures 12.12% with $3,100/mo rent. Return on cash invested shows 30.73% in year one, and 5% annual appreciation builds toward $84,791 over five years. Five-year ROI reaches 162.09% and total cumulative return in cash records $164,910. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,100/mo property income covering a $1,502/mo payment rather than investor’s personal income.
Single Family
Built in 2022
9,713 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77521, Baytown, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,544 (100%) |
| Owner Occupied HU | 15,134 (57.0%) |
| Renter Occupied HU | 9,425 (35.5%) |
| Vacant Housing Units | 1,985 ( 7.5%) |
| Median Home Value | $271,862 |
| Average Home Value | $299,507 |
Housing Distribution
Address Breakdown
Residential
26,271
Single Family
18,075
Multi-Family
8,196
Businesses
1,214
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices