118 Grass Valley Rd #205Eagle PassTX78852
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
Investment property for sale in Eagle Pass at 118 Grass Valley Rd #205, Eagle Pass, TX, 78852 uses $65,969 cash to close to unlock $2,147/yr annual cash flow and $179/mo monthly cash flow. Total monthly income runs $1,594/mo, and a $974/mo payment keeps the spread at $179/mo. Purchase price stands at $199,000, and rental yield measures 9.61% with $1,594/mo rent. Return on cash invested shows 23.16% in year one, and 5% annual appreciation builds toward $54,980 over five years. Five-year ROI reaches 121.5% and total cumulative return in cash records $80,154. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,594/mo property income covering a $974/mo payment rather than investor’s personal income.
Single Family
Built in 2025
0.96 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78852, Eagle Pass, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,424 (100%) |
| Owner Occupied HU | 12,473 (61.1%) |
| Renter Occupied HU | 5,949 (29.1%) |
| Vacant Housing Units | 2,002 ( 9.8%) |
| Median Home Value | $165,179 |
| Average Home Value | $182,555 |
Housing Distribution
Address Breakdown
Residential
18,023
Single Family
16,662
Multi-Family
1,361
Businesses
1,356
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Yolanda Deleon Rivas • Savir Real Estate Services
Mls Name: EPBOR
Mls ID: #83029