118 Little Bighorn TrlDel RioTX78840
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 Del Rio at 118 Little Bighorn Trl, Del Rio, TX, 78840 listed at $394,000 pairs $3,540/mo rent with a $1,928/mo payment to leave $739/mo cash flow. Total monthly income runs $3,540/mo, and annual cash flow reaches $8,864/yr on $130,611 cash to close. Return on cash invested measures 26.7% in year one, and rental yield registers 10.78% at a $394,000 basis. Equity gained on principal adds $2,542/yr, and annual property appreciation at 5% supports $108,855 by year five. Five-year ROI tracks 140.44% and total cumulative return in cash totals $183,436. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,540/mo property income relative to a $1,928/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78840, Del Rio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,647 (100%) |
| Owner Occupied HU | 10,623 (57.0%) |
| Renter Occupied HU | 5,537 (29.7%) |
| Vacant Housing Units | 2,487 (13.3%) |
| Median Home Value | $181,029 |
| Average Home Value | $222,331 |
Housing Distribution
Address Breakdown
Residential
18,108
Single Family
17,130
Multi-Family
978
Businesses
1,131
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices