11 Cornwall DrOdessaTX79765
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 Odessa at 11 Cornwall Dr, Odessa, TX, 79765 generates $3,677/mo in rent and, after a $1,923/mo payment, leaves $866/mo in cash flow. Total monthly income is $3,677/mo, and annual cash flow is $10,397/yr on $130,246 invested. Return on cash invested sits at 27.89% in year one, and rental yield is 11.23% on a $392,900 entry. Equity gained on principal adds $2,535/yr, while 5% annual appreciation builds toward $108,551 over five years. Five-year ROI reaches 146.93% and total cumulative return in cash sums $191,371. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,677/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
8,015 sqft lot
$N/A/sqft
$200 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79765, Odessa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,430 (100%) |
| Owner Occupied HU | 7,779 (62.6%) |
| Renter Occupied HU | 2,954 (23.8%) |
| Vacant Housing Units | 1,697 (13.7%) |
| Median Home Value | $316,046 |
| Average Home Value | $413,545 |
Housing Distribution
Address Breakdown
Residential
12,645
Single Family
8,899
Multi-Family
3,746
Businesses
597
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stacey James • The Real Estate Group
Mls Name: Odessa BOR
Mls Provider:
Mls ID: #157978
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.