103 W Dolphin St #1BSouth 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 103 W Dolphin St #1B, South Padre Island, TX, 78597 generates $3,142/mo in rent and, after a $1,757/mo payment, leaves $109/mo in cash flow. Total monthly income is $3,142/mo, and annual cash flow is $1,311/yr on $119,009 invested. Return on cash invested sits at 21.01% in year one, and rental yield is 10.5% on a $359,000 entry. Equity gained on principal adds $2,317/yr, while 5% annual appreciation builds toward $99,185 over five years. Five-year ROI reaches 111.75% and total cumulative return in cash sums $132,991. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,142/mo property income rather than buyer’s personal income.
Condo
Built in 2005
1,441 sqft lot
$N/A/sqft
$1,440 quarterly 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: Marcos Moran • Ursa Real Estate
Mls Name: Greater McAllen AOR
Mls ID: #464049
Disclaimer: Listing information is deemed reliable, but not guaranteed.