121 Torrey Pines RdLaguna VistaTX78578
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 Laguna Vista at 121 Torrey Pines Rd, Laguna Vista, TX, 78578 offers a 8.85% rental yield on a $610,000 purchase with $4,501/mo rent. Total monthly income registers $4,501/mo, and a $2,986/mo payment leaves $163/mo available for distribution. Annual cash flow reaches $1,954/yr on $200,690 to close, and return on cash invested stands at 21.03% in year one. Equity gained on principal adds $3,936/yr while 5% annual appreciation supports $168,532 over five years. Portfolio math shows five-year ROI at 110.06% and total cumulative return in cash at $220,879. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,501/mo property income against a $2,986/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78578, Port Isabel, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,257 (100%) |
| Owner Occupied HU | 2,632 (42.1%) |
| Renter Occupied HU | 1,490 (23.8%) |
| Vacant Housing Units | 2,135 (34.1%) |
| Median Home Value | $320,382 |
| Average Home Value | $351,909 |
Housing Distribution
Address Breakdown
Residential
4,035
Single Family
4,002
Multi-Family
33
Businesses
329
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Laura Stathopoulos • Blue Heron Realty & Management, LLC
Mls Name: SPIBOR
Mls ID: #104627