104 N San Roman RdLos FresnosTX78566
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 Los Fresnos at 104 N San Roman Rd, Los Fresnos, TX, 78566 priced at $545,000 converts $4,444/mo rent into $568/mo cash flow after a $2,668/mo obligation. Total monthly income equals $4,444/mo, and annual cash flow totals $6,815/yr on $179,305 invested. Return on cash invested prints 23.86% in year one, and rental yield reads 9.78% against a $545,000 entry. Equity gained on principal adds $3,517/yr, while 5% annual appreciation compiles into $150,573 by year five. Five-year ROI reaches 125.22% and total cumulative return in cash sums $224,532. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,444/mo property income covering a $2,668/mo payment, not borrower’s personal income.
Single Family
Built in 1995
2.79 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78566, Los Fresnos, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,082 (100%) |
| Owner Occupied HU | 5,509 (68.2%) |
| Renter Occupied HU | 1,741 (21.5%) |
| Vacant Housing Units | 832 (10.3%) |
| Median Home Value | $195,583 |
| Average Home Value | $229,252 |
Housing Distribution
Address Breakdown
Residential
7,490
Single Family
7,490
Multi-Family
0
Businesses
341
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anthony Silvestro • Legacy Realty Group RGV
Mls Name: SPIBOR
Mls ID: #101557
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.