100200 Dnp #777Crystal CityTX78839
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 100200 Dnp #777, Crystal City, TX, 78839 in Crystal City is narrow, $182/mo net on $1,678/mo rent after the $997/mo debt service, but the property operates at break-even-plus, not a loss. At $210,349 with a 9.57% yield, the long-run equity case via 5% appreciation ($58,116 over five years) and $1,763/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.68 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $88,403.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.2% |
| Monthly Cash Flow | $182 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,678 |
| Total Monthly Debt Service | $1,463 |
| DSCR Ratio | 1.15x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1975
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78839, Crystal City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,993 (100%) |
| Owner Occupied HU | 1,739 (58.1%) |
| Renter Occupied HU | 811 (27.1%) |
| Vacant Housing Units | 443 (14.8%) |
| Median Home Value | $96,426 |
| Average Home Value | $123,470 |
Housing Distribution
Address Breakdown
Residential
2,635
Single Family
2,525
Multi-Family
110
Businesses
194
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: QA Test • FBS Test Office
Mls Name: LBMLS
Mls ID: #202560878