21437 Fm 1021El IndioTX78860
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in El Indio at 21437 Fm 1021, El Indio, TX, 78860 projects strong ROI of -6.69%. Rental yield 0.24%. With 5% annual appreciation, the property builds $1,381,408 in value over five years. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 0.2% | 6.2% |
| Monthly Cash Flow | $(34,538) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,018 |
| Total Monthly Debt Service | $33,566 |
| DSCR Ratio | 0.03x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in N/A
418 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78860, El Indio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 67 (100%) |
| Owner Occupied HU | 40 (59.7%) |
| Renter Occupied HU | 11 (16.4%) |
| Vacant Housing Units | 16 (23.9%) |
| Median Home Value | $150,000 |
| Average Home Value | $145,313 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
3
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
No similar price properties found nearby.
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
Single Family
Built in N/A
418 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78860, El Indio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 67 (100%) |
| Owner Occupied HU | 40 (59.7%) |
| Renter Occupied HU | 11 (16.4%) |
| Vacant Housing Units | 16 (23.9%) |
| Median Home Value | $150,000 |
| Average Home Value | $145,313 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
3
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
No similar price properties found nearby.