1005 W 25th StOdessaTX79763
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 1005 W 25th St, Odessa, TX, 79763 offers a 8.79% rental yield on a $261,999 purchase with $1,920/mo rent. Total monthly income registers $1,920/mo, and a $1,282/mo payment leaves $57/mo available for distribution. Annual cash flow reaches $687/yr on $86,853 to close, and return on cash invested stands at 20.7% in year one. Equity gained on principal adds $1,691/yr while 5% annual appreciation supports $72,385 over five years. Portfolio math shows five-year ROI at 108.33% and total cumulative return in cash at $94,089. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,920/mo property income against a $1,282/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1957
8,624 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79763, Odessa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,731 (100%) |
| Owner Occupied HU | 9,180 (58.4%) |
| Renter Occupied HU | 4,348 (27.6%) |
| Vacant Housing Units | 2,203 (14.0%) |
| Median Home Value | $153,656 |
| Average Home Value | $222,108 |
Housing Distribution
Address Breakdown
Residential
14,198
Single Family
12,778
Multi-Family
1,420
Businesses
808
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sara Maxwell • Heritage Real Estate
Mls Name: Odessa BOR
Mls Provider:
Mls ID: #159837
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.