105 Hondo VistaLa 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 105 Hondo Vista, La Vernia, TX, 78121 generates $4,772/mo in rent and, after a $3,049/mo payment, leaves $315/mo in cash flow. Total monthly income is $4,772/mo, and annual cash flow is $3,779/yr on $204,967 invested. Return on cash invested sits at 21.9% in year one, and rental yield is 9.19% on a $623,000 entry. Equity gained on principal adds $4,020/yr, while 5% annual appreciation builds toward $172,123 over five years. Five-year ROI reaches 114.78% and total cumulative return in cash sums $235,257. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,772/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
1.07 Acres lot
$N/A/sqft
$325 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: Whitney Yocham • Homestead & Ranch Real Estate
Mls Name: SABOR
Mls Provider:
Mls ID: #1765659
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.