178 Ponderosa LoopPaigeTX78659
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 178 Ponderosa Loop, Paige, TX, 78659 in Paige. Priced at $273,000, it generates $2,604/mo in gross rent and $663/mo in net monthly cash flow, a 11.45% yield that comfortably supports the 2.12 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,952. Five-year appreciation: $75,425. Equity from principal paydown: $2,514/yr. Total projected cumulative return: $147,222.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.2% |
| Monthly Cash Flow | $663 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,604 |
| Total Monthly Debt Service | $1,833 |
| DSCR Ratio | 1.42x |
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 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 2021
2.04 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78659, Paige, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,639 (100%) |
| Owner Occupied HU | 1,218 (74.3%) |
| Renter Occupied HU | 257 (15.7%) |
| Vacant Housing Units | 164 (10.0%) |
| Median Home Value | $381,203 |
| Average Home Value | $406,915 |
Housing Distribution
Address Breakdown
Residential
1,460
Single Family
1,460
Multi-Family
0
Businesses
50
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
Manufactured
Built in 2021
2.04 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78659, Paige, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,639 (100%) |
| Owner Occupied HU | 1,218 (74.3%) |
| Renter Occupied HU | 257 (15.7%) |
| Vacant Housing Units | 164 (10.0%) |
| Median Home Value | $381,203 |
| Average Home Value | $406,915 |
Housing Distribution
Address Breakdown
Residential
1,460
Single Family
1,460
Multi-Family
0
Businesses
50
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices