2313 Cougar TrlBrownsvilleTX78526
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 2313 Cougar Trl, Brownsville, TX, 78526 priced at $278,990 converts $2,520/mo rent into $536/mo cash flow after a $1,366/mo obligation. Total monthly income equals $2,520/mo, and annual cash flow totals $6,427/yr on $92,485 invested. Return on cash invested prints 26.86% in year one, and rental yield reads 10.84% against a $278,990 entry. Equity gained on principal adds $1,800/yr, while 5% annual appreciation compiles into $77,080 by year five. Five-year ROI reaches 141.33% and total cumulative return in cash sums $130,708. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,520/mo property income covering a $1,366/mo payment, not borrower’s personal income.
Single Family
Built in 2025
5,001 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78526, Brownsville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,771 (100%) |
| Owner Occupied HU | 12,046 (67.8%) |
| Renter Occupied HU | 4,447 (25.0%) |
| Vacant Housing Units | 1,278 ( 7.2%) |
| Median Home Value | $194,815 |
| Average Home Value | $225,875 |
Housing Distribution
Address Breakdown
Residential
18,264
Single Family
16,923
Multi-Family
1,341
Businesses
1,051
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: A Hamilton • Esperanza Homes Sales Office
Mls Name: Nexus MLS
Mls Provider:
Mls ID: #N480000000252
Disclaimer: Listing information is provided by the Nexus Multiple Listing Service. Property information is based on available data that may include MLS information, county records, and other sources. All information provided is deemed reliable but is not guaranteed and should be independently verified. All properties are subject to prior sale or withdrawal. 2025 Nexus MLS. All rights are reserved.