1411 MartinPleasantonTX78064
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1411 Martin, Pleasanton, TX, 78064 in Pleasanton. Priced at $262,500, it generates $2,507/mo in gross rent and $640/mo in net monthly cash flow, a 11.46% yield that comfortably supports the 2.02 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,681. Five-year appreciation: $72,524. Equity from principal paydown: $2,201/yr. Total projected cumulative return: $136,942.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.2% |
| Monthly Cash Flow | $640 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,507 |
| Total Monthly Debt Service | $1,826 |
| DSCR Ratio | 1.37x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Multi Family
Built in 2006
10,105 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78064, Pleasanton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,772 (100%) |
| Owner Occupied HU | 4,253 (62.8%) |
| Renter Occupied HU | 1,762 (26.0%) |
| Vacant Housing Units | 757 (11.2%) |
| Median Home Value | $214,696 |
| Average Home Value | $228,242 |
Housing Distribution
Address Breakdown
Residential
6,107
Single Family
6,031
Multi-Family
76
Businesses
727
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: LERA MLS
Mls Provider:
Mls ID: #1896467
