1225 Four Wheel DrSan ElizarioTX79849
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 1225 Four Wheel Dr, San Elizario, TX, 79849 in San Elizario is straightforward: $218,249 in, $2,134/mo in rent, $448/mo out after debt service. The 11.73% gross yield and 2.18 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $60,298 by year five. With $2,010/yr in principal equity, the total cumulative return is projected at $113,175.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 6.2% |
| Monthly Cash Flow | $448 | $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 | $2,134 |
| Total Monthly Debt Service | $1,598 |
| DSCR Ratio | 1.34x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Single Family
Built in 2006
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79849, San Elizario, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,519 (100%) |
| Owner Occupied HU | 3,096 (68.5%) |
| Renter Occupied HU | 1,032 (22.8%) |
| Vacant Housing Units | 391 ( 8.7%) |
| Median Home Value | $117,267 |
| Average Home Value | $160,470 |
Housing Distribution
Address Breakdown
Residential
2,876
Single Family
2,876
Multi-Family
0
Businesses
34
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
Single Family
Built in 2006
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79849, San Elizario, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,519 (100%) |
| Owner Occupied HU | 3,096 (68.5%) |
| Renter Occupied HU | 1,032 (22.8%) |
| Vacant Housing Units | 391 ( 8.7%) |
| Median Home Value | $117,267 |
| Average Home Value | $160,470 |
Housing Distribution
Address Breakdown
Residential
2,876
Single Family
2,876
Multi-Family
0
Businesses
34
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dan Cook • SWE Homes
Mls Name: HAR
Mls Provider:
Mls ID: #58898148
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.