Rosemary Plan, Moran RanchWillisTX77378
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 Rosemary Plan, Moran Ranch, Willis, TX, 77378 with 5% annual appreciation on a $293,990 basis while $2,692/mo rent supports operations. Total monthly income totals $2,692/mo and a $1,439/mo payment preserves $601/mo for cash returns. Annual cash flow comes to $7,216/yr on $97,458 deployed, and return on cash invested reaches 27.31% in year one. Equity gained on principal adds $1,897/yr, and five-year appreciation sums $81,224 alongside rental yield of 10.99%. Five-year ROI measures 143.79% and total cumulative return in cash totals $140,133.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,692/mo property income versus a $1,439/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
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
