15819 HEIDELBERGLa CosteTX78039
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 La Coste at 15819 HEIDELBERG, La Coste, TX, 78039 offers a 12.3% rental yield on a $169,000 purchase with $1,732/mo rent. Total monthly income registers $1,732/mo, and a $827/mo payment leaves $530/mo available for distribution. Annual cash flow reaches $6,365/yr on $56,024 to close, and return on cash invested stands at 31.27% in year one. Equity gained on principal adds $1,091/yr while 5% annual appreciation supports $46,692 over five years. Portfolio math shows five-year ROI at 165.03% and total cumulative return in cash at $92,455. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,732/mo property income against a $827/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2002
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78039, La Coste, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 705 (100%) |
| Owner Occupied HU | 540 (76.6%) |
| Renter Occupied HU | 100 (14.2%) |
| Vacant Housing Units | 65 ( 9.2%) |
| Median Home Value | $111,446 |
| Average Home Value | $160,116 |
Housing Distribution
Address Breakdown
Residential
278
Single Family
278
Multi-Family
0
Businesses
39
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Veronica Schaefer • Home Team of America
Mls Name: SABOR
Mls Provider:
Mls ID: #1796214
Disclaimer: IDX information is provided exclusively for 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.