1510 S Bilboa StPharrTX78577
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 Pharr at 1510 S Bilboa St, Pharr, TX, 78577 generates $1,861/mo in rent and, after a $884/mo payment, leaves $500/mo in cash flow. Total monthly income is $1,861/mo, and annual cash flow is $6,003/yr on $59,869 invested. Return on cash invested sits at 29.94% in year one, and rental yield is 12.37% on a $180,600 entry. Equity gained on principal adds $1,165/yr, while 5% annual appreciation builds toward $49,896 over five years. Five-year ROI reaches 158.45% and total cumulative return in cash sums $94,861. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,861/mo property income rather than buyer’s personal income.
Condo
Built in 2017
2,343 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78577, Pharr, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,728 (100%) |
| Owner Occupied HU | 15,997 (53.8%) |
| Renter Occupied HU | 9,877 (33.2%) |
| Vacant Housing Units | 3,854 (13.0%) |
| Median Home Value | $138,178 |
| Average Home Value | $174,875 |
Housing Distribution
Address Breakdown
Residential
27,906
Single Family
23,156
Multi-Family
4,750
Businesses
2,398
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices