126 China Beach DrPort AransasTX78373
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 Port Aransas at 126 China Beach Dr, Port Aransas, TX, 78373 generates $4,735/mo in rent and, after a $827/mo payment, leaves $3,443/mo in cash flow. Total monthly income is $4,735/mo, and annual cash flow is $41,321/yr on $56,024 invested. Return on cash invested sits at 93.66% in year one, and rental yield is 33.62% on a $169,000 entry. Equity gained on principal adds $1,091/yr, while 5% annual appreciation builds toward $46,692 over five years. Five-year ROI reaches 500.33% and total cumulative return in cash sums $280,303. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,735/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
6,054 sqft lot
$N/A/sqft
$270 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78373, Port Aransas, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,617 (100%) |
| Owner Occupied HU | 1,209 (21.5%) |
| Renter Occupied HU | 407 ( 7.2%) |
| Vacant Housing Units | 4,001 (71.2%) |
| Median Home Value | $491,147 |
| Average Home Value | $604,986 |
Housing Distribution
Address Breakdown
Residential
2,142
Single Family
2,142
Multi-Family
0
Businesses
403
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Suzy Phillips • Coldwell Banker Realty Frisco
Mls Name: NTREIS
Mls ID: #20272145
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.