Cambridge Plan, Gatherings at Chambers Creek - Duets Collection, Willis, TX, 77318 | 6.02% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1789 sft

2465 Bull Trout Dr, Conroe, TX, 77384

4 Bed
3 Bath
2197 sft

25372 Carnation Ct, Magnolia, TX, 77354

4 Bed
2 Bath
1607 sft

10447 Cloud Nine Ct, Conroe, TX, 77303

3 Bed
3 Bath
1524 sft

14137 Broken Arrow Dr, Willis, TX, 77378

Nearby investment properties with comparable prices

3 Bed
2 Bath
2106 sft

6 Arcadia Way, Conroe, TX, 77384

- Bed
- Bath
- sft

3036 Tulip Poplar Trl E, Conroe, TX, 77301

5 Bed
3 Bath
3100 sft

9939 Chimney Swift Ln, Conroe, TX, 77385

3 Bed
2 Bath
1620 sft

41018 Riverside Meadows Dr, Magnolia, TX, 77354

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

Explore more listings using simple english

Investment Highlights

Total monthly income totals $2,027/mo. ROI tracks 12.33% on current figures, and rental yield reads 6.02% at a $403,990 purchase. Equity gained on principal adds $2,607/yr, and 5% annual appreciation supports $111,615 over five years. Five-year ROI reaches 63.43% and total cumulative return in cash sums $84,945. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,027/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 77318, Willis, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,287 (100%)
Owner Occupied HU	7,710 (74.9%)
Renter Occupied HU	1,462 (14.2%)
Vacant Housing Units	1,115 (10.8%)
Median Home Value	$346,271
Average Home Value	$433,090