1820 Plan, Russell RanchLos FresnosTX78566
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 Los Fresnos at 1820 Plan, Russell Ranch, Los Fresnos, TX, 78566 earns $96/mo cash flow from $2,761/mo rent with a $1,559/mo payment. Total monthly income totals $2,761/mo, and annual cash flow totals $1,152/yr on $105,583 capital. ROI tracks 21% on current figures, and rental yield reads 10.4% at a $318,500 purchase. Equity gained on principal adds $2,055/yr, and 5% annual appreciation supports $87,996 over five years. Five-year ROI reaches 111.54% and total cumulative return in cash sums $117,768. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,761/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$400 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78566, Los Fresnos, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,082 (100%) |
| Owner Occupied HU | 5,509 (68.2%) |
| Renter Occupied HU | 1,741 (21.5%) |
| Vacant Housing Units | 832 (10.3%) |
| Median Home Value | $195,583 |
| Average Home Value | $229,252 |
Housing Distribution
Address Breakdown
Residential
7,490
Single Family
7,490
Multi-Family
0
Businesses
341
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • U R HOME TEXAS
Mls Name: U R HOME TEXAS
Mls ID: #N/A