123 E Saturn Ln #4South Padre IslandTX78597
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
Rental property for sale in South Padre Island at 123 E Saturn Ln #4, South Padre Island, TX, 78597 priced at $350,000 converts $2,770/mo rent into $281/mo cash flow after a $1,713/mo obligation. Total monthly income equals $2,770/mo, and annual cash flow totals $3,374/yr on $116,025 invested. Return on cash invested prints 22.82% in year one, and rental yield reads 9.5% against a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,699 by year five. Five-year ROI reaches 119.68% and total cumulative return in cash sums $138,854. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,770/mo property income covering a $1,713/mo payment, not borrower’s personal income.
Condo
Built in 2006
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78597, South Padre Island, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,367 (100%) |
| Owner Occupied HU | 745 (13.9%) |
| Renter Occupied HU | 415 ( 7.7%) |
| Vacant Housing Units | 4,207 (78.4%) |
| Median Home Value | $453,713 |
| Average Home Value | $480,027 |
Housing Distribution
Address Breakdown
Residential
589
Single Family
374
Multi-Family
215
Businesses
443
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lilliana Garza • TNT Real Estate
Mls Name: RGVMLS
Mls Provider:
Mls ID: #29762831
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.