13913 W County Road 178OdessaTX79766
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 Odessa at 13913 W County Road 178, Odessa, TX, 79766 generates $3,961/mo in rent and, after a $2,374/mo payment, leaves $512/mo in cash flow. Total monthly income is $3,961/mo, and annual cash flow is $6,143/yr on $160,778 invested. Return on cash invested sits at 23.73% in year one, and rental yield is 9.8% on a $485,000 entry. Equity gained on principal adds $3,130/yr, while 5% annual appreciation builds toward $133,997 over five years. Five-year ROI reaches 124.53% and total cumulative return in cash sums $200,222. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,961/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79766, Odessa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,228 (100%) |
| Owner Occupied HU | 2,253 (69.8%) |
| Renter Occupied HU | 533 (16.5%) |
| Vacant Housing Units | 442 (13.7%) |
| Median Home Value | $239,756 |
| Average Home Value | $294,460 |
Housing Distribution
Address Breakdown
Residential
3,422
Single Family
3,422
Multi-Family
0
Businesses
287
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices