Villa D'este Plan, Orchid Estates at TwinwoodSimontonTX77485
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 Simonton at Villa D'este Plan, Orchid Estates at Twinwood, Simonton, TX, 77485 priced at $1,628,990 pairs $3,000/mo rent with after a $7,973/mo payment. Total monthly income equals $3,000/mo. Return on cash invested is 0.85% in year one, and rental yield stands at 2.21% on a $1,628,990 basis. Equity gained on principal adds $10,512/yr, and 5% annual appreciation accumulates to $450,060 by year five. Five-year ROI measures 1.8% and total cumulative return in cash reaches $9,513. For financing, Ziffy Mortgage’s DSCR program evaluates $3,000/mo property income against a $7,973/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77485, Wallis, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,983 (100%) |
| Owner Occupied HU | 1,408 (71.0%) |
| Renter Occupied HU | 318 (16.0%) |
| Vacant Housing Units | 257 (13.0%) |
| Median Home Value | $323,364 |
| Average Home Value | $337,124 |
Housing Distribution
Address Breakdown
Residential
1,299
Single Family
1,275
Multi-Family
24
Businesses
106
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
