111 E Harbor St #103South 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 111 E Harbor St #103, South Padre Island, TX, 78597 generates $3,483/mo in rent, after a $2,692/mo payment. Total monthly income is $3,483/mo. Return on cash invested sits at 17.22% in year one, and rental yield is 7.6% on a $550,000 entry. Equity gained on principal adds $3,549/yr, while 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 89.61% and total cumulative return in cash sums $162,154. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,483/mo property income rather than buyer’s personal income.
Condo
Built in 2000
2,739 sqft lot
$N/A/sqft
No 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: Jaime Lee Gonzalez • Keller Williams Realty Rgv
Mls Name: Greater McAllen AOR
Mls ID: #486451