9510 Willard DrManvelTX77578
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 Manvel at 9510 Willard Dr, Manvel, TX, 77578 offers a 11.39% rental yield on a $464,900 purchase with $4,412/mo rent. Total monthly income registers $4,412/mo, and a $2,275/mo payment leaves $796/mo available for distribution. Annual cash flow reaches $9,546/yr on $154,114 to close, and return on cash invested stands at 26.1% in year one. Equity gained on principal adds $3,000/yr while 5% annual appreciation supports $128,443 over five years. Portfolio math shows five-year ROI at 138.15% and total cumulative return in cash at $212,908. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,412/mo property income against a $2,275/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
9,121 sqft lot
$N/A/sqft
$1,300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77578, Manvel, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,693 (100%) |
| Owner Occupied HU | 9,657 (82.6%) |
| Renter Occupied HU | 1,463 (12.5%) |
| Vacant Housing Units | 573 ( 4.9%) |
| Median Home Value | $377,590 |
| Average Home Value | $400,715 |
Housing Distribution
Address Breakdown
Residential
11,430
Single Family
10,460
Multi-Family
970
Businesses
469
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Swope • StarCrest Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #38009335
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.