Lorne Plan, The Woodlands HillsWillisTX77318
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 Willis at Lorne Plan, The Woodlands Hills, Willis, TX, 77318 earns $257/mo cash flow from $3,372/mo rent with a $2,144/mo payment. Total monthly income totals $3,372/mo, and annual cash flow totals $3,085/yr on $145,194 capital. ROI tracks 22.03% on current figures, and rental yield reads 9.24% at a $437,990 purchase. Equity gained on principal adds $2,826/yr, and 5% annual appreciation supports $121,009 over five years. Five-year ROI reaches 115.47% and total cumulative return in cash sums $167,655. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,372/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 |
Housing Distribution
Address Breakdown
Residential
9,572
Single Family
9,396
Multi-Family
176
Businesses
303
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices