1977 Vista Bonita DrEagle PassTX78852
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 Eagle Pass at 1977 Vista Bonita Dr, Eagle Pass, TX, 78852 offers a 16.25% rental yield on a $259,500 purchase with $3,515/mo rent. Total monthly income registers $3,515/mo, and a $1,270/mo payment leaves $1,670/mo available for distribution. Annual cash flow reaches $20,037/yr on $86,024 to close, and return on cash invested stands at 43.2% in year one. Equity gained on principal adds $1,675/yr while 5% annual appreciation supports $71,695 over five years. Portfolio math shows five-year ROI at 228.96% and total cumulative return in cash at $196,961. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,515/mo property income against a $1,270/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78852, Eagle Pass, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,424 (100%) |
| Owner Occupied HU | 12,473 (61.1%) |
| Renter Occupied HU | 5,949 (29.1%) |
| Vacant Housing Units | 2,002 ( 9.8%) |
| Median Home Value | $165,179 |
| Average Home Value | $182,555 |
Housing Distribution
Address Breakdown
Residential
18,023
Single Family
16,662
Multi-Family
1,361
Businesses
1,356
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gilma Cervera • Keller Williams Laredo
Mls Name: EPBOR
Mls ID: #78020
Disclaimer: Copyright Eagle Pass Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.