205 Calle Amistosa APT 203BrownsvilleTX78520
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 Brownsville at 205 Calle Amistosa APT 203, Brownsville, TX, 78520 listed at $129,900 pairs $981/mo rent with a $636/mo payment to leave $57/mo cash flow. Total monthly income runs $981/mo, and annual cash flow reaches $685/yr on $43,062 cash to close. Return on cash invested measures 21.5% in year one, and rental yield registers 9.06% at a $129,900 basis. Equity gained on principal adds $838/yr, and annual property appreciation at 5% supports $35,889 by year five. Five-year ROI tracks 112.71% and total cumulative return in cash totals $48,535. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $981/mo property income relative to a $636/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1974
N/A 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: Patricia Caballero • Coldwell Banker La Mansion Real Estate Brownsville
Mls Name: RGVMLS
Mls ID: #29749863