28487 Fm 803San 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
Rental property for sale in San Benito at 28487 Fm 803, San Benito, TX, 78586 generates $1,444/mo in rent and, after a $881/mo payment, leaves $164/mo in cash flow. Total monthly income is $1,444/mo, and annual cash flow is $1,968/yr on $59,670 invested. Return on cash invested sits at 23.21% in year one, and rental yield is 9.63% on a $180,000 entry. Equity gained on principal adds $1,162/yr, while 5% annual appreciation builds toward $49,731 over five years. Five-year ROI reaches 121.74% and total cumulative return in cash sums $72,641. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,444/mo property income rather than buyer’s personal income.
Single Family
Built in 2009
1.15 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: Deisy Salazar • All Coastal Stars Realty, Inc.
Mls Name: RGVMLS
Mls ID: #29769982