1 Glass Ranch RdOdessaTX79765
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 Odessa at 1 Glass Ranch Rd, Odessa, TX, 79765 listed at $282,600 pairs $3,163/mo rent with a $1,383/mo payment to leave $1,154/mo cash flow. Total monthly income runs $3,163/mo, and annual cash flow reaches $13,843/yr on $93,682 cash to close. Return on cash invested measures 34.69% in year one, and rental yield registers 13.43% at a $282,600 basis. Equity gained on principal adds $1,824/yr, and annual property appreciation at 5% supports $78,077 by year five. Five-year ROI tracks 183.31% and total cumulative return in cash totals $171,729. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,163/mo property income relative to a $1,383/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79765, Odessa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,430 (100%) |
| Owner Occupied HU | 7,779 (62.6%) |
| Renter Occupied HU | 2,954 (23.8%) |
| Vacant Housing Units | 1,697 (13.7%) |
| Median Home Value | $316,046 |
| Average Home Value | $413,545 |
Housing Distribution
Address Breakdown
Residential
12,645
Single Family
8,899
Multi-Family
3,746
Businesses
597
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
