2604 E 21st StOdessaTX79761
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 Odessa at 2604 E 21st St, Odessa, TX, 79761 uses $110,390 cash to close to unlock $6,082/yr annual cash flow and $507/mo monthly cash flow. Total monthly income runs $2,875/mo, and a $1,630/mo payment keeps the spread at $507/mo. Purchase price stands at $333,000, and rental yield measures 10.36% with $2,875/mo rent. Return on cash invested shows 25.42% in year one, and 5% annual appreciation builds toward $92,002 over five years. Five-year ROI reaches 133.6% and total cumulative return in cash records $147,485. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,875/mo property income covering a $1,630/mo payment rather than investor’s personal income.
Single Family
Built in 1957
10,319 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79761, Odessa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,013 (100%) |
| Owner Occupied HU | 6,952 (53.4%) |
| Renter Occupied HU | 4,070 (31.3%) |
| Vacant Housing Units | 1,991 (15.3%) |
| Median Home Value | $173,338 |
| Average Home Value | $207,692 |
Housing Distribution
Address Breakdown
Residential
11,776
Single Family
9,903
Multi-Family
1,873
Businesses
1,538
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices