103 Los Cueva RdElginTX78621
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 Elgin at 103 Los Cueva Rd, Elgin, TX, 78621 offers a 16.55% rental yield on a $187,700 purchase with $2,588/mo rent. Total monthly income registers $2,588/mo, and a $919/mo payment leaves $1,253/mo available for distribution. Annual cash flow reaches $15,035/yr on $62,223 to close, and return on cash invested stands at 44.07% in year one. Equity gained on principal adds $1,211/yr while 5% annual appreciation supports $51,858 over five years. Portfolio math shows five-year ROI at 233.62% and total cumulative return in cash at $145,366. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,588/mo property income against a $919/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in N/A
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78621, Elgin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,834 (100%) |
| Owner Occupied HU | 9,052 (76.5%) |
| Renter Occupied HU | 2,160 (18.3%) |
| Vacant Housing Units | 622 ( 5.3%) |
| Median Home Value | $357,342 |
| Average Home Value | $417,153 |
Housing Distribution
Address Breakdown
Residential
11,094
Single Family
10,748
Multi-Family
346
Businesses
658
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices