Willis, TX — Rental Investment Analysis
🟡MODERATE— average returnsCap Rate
4.0%
Below average
Monthly Cash Flow
-$611
After all expenses
Price-to-Rent
14.6
Investor-friendly
DSCR
0.62
Fails
📊 Key Metrics
- Median Home Price
- $290,188
- Average Rent (3BR)
- $1,640/mo
- Price-to-Rent Ratio
- 14.6(good)
- 1% Rule
- 0.57%(fails — need 1%+)
- Cash-on-Cash Return
- -10.5%
- Vacancy Rate
- 8.0%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →