Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Del Valle at 11103 Hialeah St, Del Valle, TX, 78617 offers a 10.14% rental yield on a $225,000 purchase with $1,901/mo rent. Total monthly income registers $1,901/mo, and a $1,101/mo payment leaves $301/mo available for distribution. Annual cash flow reaches $3,615/yr on $74,588 to close, and return on cash invested stands at 24.76% in year one. Equity gained on principal adds $1,452/yr while 5% annual appreciation supports $62,163 over five years. Portfolio math shows five-year ROI at 130.09% and total cumulative return in cash at $97,029. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,901/mo property income against a $1,101/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1974
9,125 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78617, Del Valle, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,416 (100%) |
| Owner Occupied HU | 6,726 (71.4%) |
| Renter Occupied HU | 2,243 (23.8%) |
| Vacant Housing Units | 447 ( 4.7%) |
| Median Home Value | $284,325 |
| Average Home Value | $432,075 |
Residential
8,925
Single Family
8,313
Multi-Family
612
Businesses
416
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Susana Reyna • T J Lewis Real Estate
Mls Name: Unlock MLS
Mls ID: #5725592
