Wyeth Plan, Castles EdgeWillisTX77378
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 Wyeth Plan, Castles Edge, Willis, TX, 77378 priced at $173,990 converts $1,312/mo rent into $74/mo cash flow after a $852/mo obligation. Total monthly income equals $1,312/mo, and annual cash flow totals $892/yr on $57,678 invested. Return on cash invested prints 21.46% in year one, and rental yield reads 9.05% against a $173,990 entry. Equity gained on principal adds $1,123/yr, while 5% annual appreciation compiles into $48,070 by year five. Five-year ROI reaches 112.41% and total cumulative return in cash sums $64,838. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,312/mo property income covering a $852/mo payment, not borrower’s personal income.
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
