154 Torrey Pines RdLaguna VistaTX78578
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 Laguna Vista at 154 Torrey Pines Rd, Laguna Vista, TX, 78578 priced at $699,000 converts $5,897/mo rent into $841/mo cash flow after a $3,421/mo obligation. Total monthly income equals $5,897/mo, and annual cash flow totals $10,091/yr on $229,971 invested. Return on cash invested prints 24.45% in year one, and rental yield reads 10.12% against a $699,000 entry. Equity gained on principal adds $4,511/yr, while 5% annual appreciation compiles into $193,121 by year five. Five-year ROI reaches 128.52% and total cumulative return in cash sums $295,562. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,897/mo property income covering a $3,421/mo payment, not borrower’s personal income.
Single Family
Built in 2023
0.36 Acres lot
$N/A/sqft
$257 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78578, Port Isabel, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,257 (100%) |
| Owner Occupied HU | 2,632 (42.1%) |
| Renter Occupied HU | 1,490 (23.8%) |
| Vacant Housing Units | 2,135 (34.1%) |
| Median Home Value | $320,382 |
| Average Home Value | $351,909 |
Housing Distribution
Address Breakdown
Residential
4,035
Single Family
4,002
Multi-Family
33
Businesses
329
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Olga Vega-Carter • SPI Realty
Mls Name: SPIBOR
Mls ID: #103136
Disclaimer: Information provided by South Padre Island BOR is deemed reliable but not guaranteed. South Padre Island BOR data is for personal, non-commercial use only and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.