Willow II Plan, The Grand Prairie : Avante CollectionHockleyTX77447
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 Hockley at Willow II Plan, The Grand Prairie: Avante Collection, Hockley, TX, 77447 offers a 9.74% rental yield on a $350,990 purchase with $2,850/mo rent. Total monthly income registers $2,850/mo, and a $1,718/mo payment leaves $354/mo available for distribution. Annual cash flow reaches $4,248/yr on $116,353 to close, and return on cash invested stands at 23.56% in year one. Equity gained on principal adds $2,265/yr while 5% annual appreciation supports $96,972 over five years. Portfolio math shows five-year ROI at 123.62% and total cumulative return in cash at $143,833. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,850/mo property income against a $1,718/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77447, Hockley, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,326 (100%) |
| Owner Occupied HU | 10,304 (83.6%) |
| Renter Occupied HU | 1,216 ( 9.9%) |
| Vacant Housing Units | 806 ( 6.5%) |
| Median Home Value | $337,739 |
| Average Home Value | $430,368 |
Housing Distribution
Address Breakdown
Residential
10,781
Single Family
10,781
Multi-Family
0
Businesses
309
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices