Mayfield Plan, Moran Ranch : Cottage CollectionWillisTX77378
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 Mayfield Plan, Moran Ranch: Cottage Collection, Willis, TX, 77378 offers $1,996/mo rent that, after a $1,087/mo payment, leaves $417/mo cash flow. Total monthly income is $1,996/mo, and annual cash flow is $5,003/yr on $73,590 cash. Return on cash invested measures 26.71% in year one, and rental yield stands at 10.79% at a $221,990 entry. Equity gained on principal adds $1,432/yr while 5% annual appreciation compounds into $61,332 by year five. Five-year ROI records 140.5% and total cumulative return in cash reaches $103,392. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,996/mo property income versus a $1,087/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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
