1834 El CieloBrownsvilleTX78520
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 Brownsville at 1834 El Cielo, Brownsville, TX, 78520 generates $1,530/mo in rent and, after a $952/mo payment, leaves $147/mo in cash flow. Total monthly income is $1,530/mo, and annual cash flow is $1,762/yr on $64,477 invested. Return on cash invested sits at 22.64% in year one, and rental yield is 9.44% on a $194,500 entry. Equity gained on principal adds $1,255/yr, while 5% annual appreciation builds toward $53,737 over five years. Five-year ROI reaches 118.72% and total cumulative return in cash sums $76,545. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,530/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
5,257 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78520, Brownsville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,636 (100%) |
| Owner Occupied HU | 13,131 (53.3%) |
| Renter Occupied HU | 8,713 (35.4%) |
| Vacant Housing Units | 2,792 (11.3%) |
| Median Home Value | $155,608 |
| Average Home Value | $184,983 |
Housing Distribution
Address Breakdown
Residential
22,749
Single Family
19,416
Multi-Family
3,333
Businesses
2,104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jamie Campos • RE/MAX Sun Valley Realtors
Mls Name: RGVMLS
Mls ID: #29771162