204 Johns AveBrownsvilleTX78521
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 204 Johns Ave, Brownsville, TX, 78521 priced at $190,000 converts $1,425/mo rent into $74/mo cash flow after a $930/mo obligation. Total monthly income equals $1,425/mo, and annual cash flow totals $886/yr on $62,985 invested. Return on cash invested prints 21.32% in year one, and rental yield reads 9% against a $190,000 entry. Equity gained on principal adds $1,226/yr, while 5% annual appreciation compiles into $52,494 by year five. Five-year ROI reaches 111.59% and total cumulative return in cash sums $70,284. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,425/mo property income covering a $930/mo payment, not borrower’s personal income.
Single Family
Built in 1980
8,886 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78521, Brownsville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,648 (100%) |
| Owner Occupied HU | 16,501 (52.1%) |
| Renter Occupied HU | 12,640 (39.9%) |
| Vacant Housing Units | 2,507 ( 7.9%) |
| Median Home Value | $113,948 |
| Average Home Value | $165,419 |
Housing Distribution
Address Breakdown
Residential
30,662
Single Family
25,891
Multi-Family
4,771
Businesses
2,790
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julie Vasquez-Cornejo • Superior One Realty
Mls Name: RGVMLS
Mls ID: #29768317