118 Grass Valley Rd #304Eagle 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 #304, Eagle Pass, TX, 78852 listed at $220,000 pairs $2,057/mo rent with a $1,077/mo payment to leave $492/mo cash flow. Total monthly income runs $2,057/mo, and annual cash flow reaches $5,908/yr on $72,930 cash to close. Return on cash invested measures 28.01% in year one, and rental yield registers 11.22% at a $220,000 basis. Equity gained on principal adds $1,420/yr, and annual property appreciation at 5% supports $60,782 by year five. Five-year ROI tracks 147.54% and total cumulative return in cash totals $107,603. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,057/mo property income relative to a $1,077/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: #83036