209 Rafael StSullivan CityTX78595
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 Sullivan City at 209 Rafael St, Sullivan City, TX, 78595 earns $146/mo cash flow from $1,291/mo rent with a $788/mo payment. Total monthly income totals $1,291/mo, and annual cash flow totals $1,753/yr on $53,372 capital. ROI tracks 23.19% on current figures, and rental yield reads 9.62% at a $161,000 purchase. Equity gained on principal adds $1,039/yr, and 5% annual appreciation supports $44,481 over five years. Five-year ROI reaches 121.73% and total cumulative return in cash sums $64,971. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,291/mo property income instead of your personal income.
Single Family
Built in 2002
7,501 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78595, Sullivan City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,221 (100%) |
| Owner Occupied HU | 1,684 (75.8%) |
| Renter Occupied HU | 315 (14.2%) |
| Vacant Housing Units | 222 ( 10.0%) |
| Median Home Value | $87,481 |
| Average Home Value | $120,643 |
Housing Distribution
Address Breakdown
Residential
1,527
Single Family
1,527
Multi-Family
0
Businesses
49
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carlos Gutierrez • Encore Fine Properties
Mls Name: Greater McAllen AOR
Mls ID: #478167