13519 BrinwoodUniversal CityTX78148
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 Universal City at 13519 Brinwood, Universal City, TX, 78148 listed at $229,500 pairs $2,020/mo rent with a $1,123/mo payment to leave $111/mo cash flow. Total monthly income runs $2,020/mo, and annual cash flow reaches $1,332/yr on $76,079 cash to close. Return on cash invested measures 21.66% in year one, and rental yield registers 10.56% at a $229,500 basis. Equity gained on principal adds $1,481/yr, and annual property appreciation at 5% supports $63,407 by year five. Five-year ROI tracks 115.02% and total cumulative return in cash totals $87,510. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,020/mo property income relative to a $1,123/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1973
10,140 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78148, Universal City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,105 (100%) |
| Owner Occupied HU | 4,810 (52.8%) |
| Renter Occupied HU | 3,729 (41.0%) |
| Vacant Housing Units | 566 ( 6.2%) |
| Median Home Value | $300,000 |
| Average Home Value | $324,744 |
Housing Distribution
Address Breakdown
Residential
9,074
Single Family
6,759
Multi-Family
2,315
Businesses
734
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alberto Hernandez • StarCrest Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #45336049
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.