117 Kino StSullivan CityTX78595
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 Sullivan City at 117 Kino St, Sullivan City, TX, 78595 priced at $207,000 pairs $2,016/mo rent with $544/mo cash flow after a $1,013/mo payment. Total monthly income equals $2,016/mo, and annual cash flow comes to $6,530/yr on $68,621 invested. Return on cash invested is 29.42% in year one, and rental yield stands at 11.69% on a $207,000 basis. Equity gained on principal adds $1,336/yr, and 5% annual appreciation accumulates to $57,190 by year five. Five-year ROI measures 155.15% and total cumulative return in cash reaches $106,462. For financing, Ziffy Mortgage’s DSCR program evaluates $2,016/mo property income against a $1,013/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78595, Sullivan City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,221 (100%) |
| Owner Occupied HU | 1,684 (75.8%) |
| Renter Occupied HU | 315 (14.2%) |
| Vacant Housing Units | 222 ( 10.0%) |
| Median Home Value | $87,481 |
| Average Home Value | $120,643 |
Housing Distribution
Address Breakdown
Residential
1,527
Single Family
1,527
Multi-Family
0
Businesses
49
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Allen Lozano • Big Realty
Mls Name: Greater McAllen AOR
Mls ID: #454015
Disclaimer: Listing information is deemed reliable, but not guaranteed.