102 E Capricorn Dr #B3South Padre IslandTX78597
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 South Padre Island at 102 E Capricorn Dr #B3, South Padre Island, TX, 78597 priced at $310,000 converts $2,908/mo rent into $329/mo cash flow after a $1,517/mo obligation. Total monthly income equals $2,908/mo, and annual cash flow totals $3,946/yr on $102,765 invested. Return on cash invested prints 23.75% in year one, and rental yield reads 11.26% against a $310,000 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation compiles into $85,647 by year five. Five-year ROI reaches 126.23% and total cumulative return in cash sums $129,715. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,908/mo property income covering a $1,517/mo payment, not borrower’s personal income.
Condo
Built in 2005
N/A lot
$N/A/sqft
$375 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78597, South Padre Island, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,367 (100%) |
| Owner Occupied HU | 745 (13.9%) |
| Renter Occupied HU | 415 ( 7.7%) |
| Vacant Housing Units | 4,207 (78.4%) |
| Median Home Value | $453,713 |
| Average Home Value | $480,027 |
Housing Distribution
Address Breakdown
Residential
589
Single Family
374
Multi-Family
215
Businesses
443
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Susan Brown • Palm Breeze Real Estate LLC
Mls Name: SPIBOR
Mls ID: #101483
Disclaimer: Information provided by South Padre Island BOR is deemed reliable but not guaranteed. South Padre Island BOR data is for personal, non-commercial use only and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.