2313 CR 325SabinalTX78881
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 2313 CR 325, Sabinal, TX, 78881 in Sabinal: $1,352/mo in rent, $535/mo net, 14.11% gross yield, all on a $115,000 acquisition. The 2.62 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $31,772 in value, and $1,059/yr in principal paydown steadily builds equity. Projected total cumulative return: $78,491.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 14.1% | 6.2% |
| Monthly Cash Flow | $535 | $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 | $1,352 |
| Total Monthly Debt Service | $772 |
| DSCR Ratio | 1.75x |
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.
Manufactured
Built in 1992
0.82 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78881, Sabinal, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 883 (100%) |
| Owner Occupied HU | 589 (66.7%) |
| Renter Occupied HU | 150 (17.0%) |
| Vacant Housing Units | 144 (16.3%) |
| Median Home Value | $131,786 |
| Average Home Value | $245,560 |
Housing Distribution
Address Breakdown
Residential
96
Single Family
96
Multi-Family
0
Businesses
53
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
Manufactured
Built in 1992
0.82 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78881, Sabinal, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 883 (100%) |
| Owner Occupied HU | 589 (66.7%) |
| Renter Occupied HU | 150 (17.0%) |
| Vacant Housing Units | 144 (16.3%) |
| Median Home Value | $131,786 |
| Average Home Value | $245,560 |
Housing Distribution
Address Breakdown
Residential
96
Single Family
96
Multi-Family
0
Businesses
53
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices