23105 Fm 506Santa RosaTX78593
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 23105 Fm 506, Santa Rosa, TX, 78593 in Santa Rosa is straightforward: $199,900 in, $1,845/mo in rent, $423/mo out after debt service. The 11.08% gross yield and 2.05 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $55,229 by year five. With $1,841/yr in principal equity, the total cumulative return is projected at $103,850.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 6.2% |
| Monthly Cash Flow | $423 | $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 | $1,845 |
| Total Monthly Debt Service | $1,342 |
| DSCR Ratio | 1.37x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 2010
2.74 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78593, Santa Rosa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,866 (100%) |
| Owner Occupied HU | 1,267 (67.9%) |
| Renter Occupied HU | 401 (21.5%) |
| Vacant Housing Units | 198 (10.6%) |
| Median Home Value | $160,212 |
| Average Home Value | $190,128 |
Housing Distribution
Address Breakdown
Residential
834
Single Family
784
Multi-Family
50
Businesses
25
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
Single Family
Built in 2010
2.74 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78593, Santa Rosa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,866 (100%) |
| Owner Occupied HU | 1,267 (67.9%) |
| Renter Occupied HU | 401 (21.5%) |
| Vacant Housing Units | 198 (10.6%) |
| Median Home Value | $160,212 |
| Average Home Value | $190,128 |
Housing Distribution
Address Breakdown
Residential
834
Single Family
784
Multi-Family
50
Businesses
25
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Zintiha Loya • KELLER WILLIAMS LRGV
Mls Name: RGVMLS
Mls ID: #29766711