118 Grass Valley Rd #206Eagle 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 #206, Eagle Pass, TX, 78852 listed at $199,000 pairs $1,552/mo rent with a $974/mo payment to leave $137/mo cash flow. Total monthly income runs $1,552/mo, and annual cash flow reaches $1,643/yr on $65,969 cash to close. Return on cash invested measures 22.4% in year one, and rental yield registers 9.36% at a $199,000 basis. Equity gained on principal adds $1,284/yr, and annual property appreciation at 5% supports $54,980 by year five. Five-year ROI tracks 117.41% and total cumulative return in cash totals $77,454. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,552/mo property income relative to a $974/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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: #83030