12005 Dain PathDel ValleTX78617
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeWhen a property's DSCR clears 1.5x, lenders and investors both pay attention. 12005 Dain Path, Del Valle, TX, 78617 in Del Valle achieves a 1.72 ratio at $145,000: $1,123/mo rent versus $652/mo debt service. Rental yield 9.29%. Ziffy Mortgage's no-W2 DSCR loan is purpose-built for assets like this. The 9.29% yield compounds alongside 5% annual appreciation projecting $40,061 in value. Total projected cumulative return: $14,398.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 6.2% |
| Monthly Cash Flow | $(693) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,123 |
| Total Monthly Debt Service | $1,758 |
| DSCR Ratio | 0.64x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 2022
5,000 sqft lot
$N/A/sqft
$785 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78617, Del Valle, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,416 (100%) |
| Owner Occupied HU | 6,726 (71.4%) |
| Renter Occupied HU | 2,243 (23.8%) |
| Vacant Housing Units | 447 ( 4.7%) |
| Median Home Value | $284,325 |
| Average Home Value | $432,075 |
Housing Distribution
Address Breakdown
Residential
8,925
Single Family
8,313
Multi-Family
612
Businesses
416
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
Manufactured
Built in 2022
5,000 sqft lot
$N/A/sqft
$785 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78617, Del Valle, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,416 (100%) |
| Owner Occupied HU | 6,726 (71.4%) |
| Renter Occupied HU | 2,243 (23.8%) |
| Vacant Housing Units | 447 ( 4.7%) |
| Median Home Value | $284,325 |
| Average Home Value | $432,075 |
Housing Distribution
Address Breakdown
Residential
8,925
Single Family
8,313
Multi-Family
612
Businesses
416
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ed Heflin • H G Realty
Mls Name: NTREIS
Mls ID: #20753090
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.