28099 Nelson RdSan BenitoTX78586
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 San Benito at 28099 Nelson Rd, San Benito, TX, 78586 offers a 17.54% rental yield on a $142,000 purchase with $2,076/mo rent. Total monthly income registers $2,076/mo, and a $695/mo payment leaves $1,066/mo available for distribution. Annual cash flow reaches $12,795/yr on $47,073 to close, and return on cash invested stands at 47.09% in year one. Equity gained on principal adds $916/yr while 5% annual appreciation supports $39,232 over five years. Portfolio math shows five-year ROI at 249.91% and total cumulative return in cash at $117,638. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,076/mo property income against a $695/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1987
1.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78586, San Benito, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,442 (100%) |
| Owner Occupied HU | 12,011 (65.1%) |
| Renter Occupied HU | 4,164 (22.6%) |
| Vacant Housing Units | 2,267 (12.3%) |
| Median Home Value | $109,128 |
| Average Home Value | $153,769 |
Housing Distribution
Address Breakdown
Residential
15,098
Single Family
14,184
Multi-Family
914
Businesses
862
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Diana Martinez-Moon • RE/MAX Platinum
Mls Name: RGVMLS
Mls ID: #29765285