104 Chinaberry HillLa VerniaTX78121
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 La Vernia at 104 Chinaberry Hill, La Vernia, TX, 78121 generates $5,386/mo in rent and, after a $2,587/mo payment, leaves $1,509/mo in cash flow. Total monthly income is $5,386/mo, and annual cash flow is $18,103/yr on $173,877 invested. Return on cash invested sits at 30.47% in year one, and rental yield is 12.23% on a $528,500 entry. Equity gained on principal adds $3,410/yr, while 5% annual appreciation builds toward $146,015 over five years. Five-year ROI reaches 160.99% and total cumulative return in cash sums $279,916. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,386/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
0.30 Acres lot
$N/A/sqft
$650 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78121, La Vernia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,910 (100%) |
| Owner Occupied HU | 4,904 (83.0%) |
| Renter Occupied HU | 669 (11.3%) |
| Vacant Housing Units | 337 ( 5.7%) |
| Median Home Value | $401,963 |
| Average Home Value | $415,649 |
Housing Distribution
Address Breakdown
Residential
5,818
Single Family
5,818
Multi-Family
0
Businesses
442
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nichole Stroman • South Roots Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1741201
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.