29 Ocelot Trail RdLaguna VistaTX78578
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 Laguna Vista at 29 Ocelot Trail Rd, Laguna Vista, TX, 78578 with 5% annual appreciation on a $398,000 basis while $3,508/mo rent supports operations. Total monthly income totals $3,508/mo and a $1,948/mo payment preserves $678/mo for cash returns. Annual cash flow comes to $8,133/yr on $131,937 deployed, and return on cash invested reaches 26.07% in year one. Equity gained on principal adds $2,568/yr, and five-year appreciation sums $109,960 alongside rental yield of 10.58%. Five-year ROI measures 137.11% and total cumulative return in cash totals $180,900.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,508/mo property income versus a $1,948/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2001
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78578, Port Isabel, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,257 (100%) |
| Owner Occupied HU | 2,632 (42.1%) |
| Renter Occupied HU | 1,490 (23.8%) |
| Vacant Housing Units | 2,135 (34.1%) |
| Median Home Value | $320,382 |
| Average Home Value | $351,909 |
Housing Distribution
Address Breakdown
Residential
4,035
Single Family
4,002
Multi-Family
33
Businesses
329
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dani Milo • SPI Realty
Mls Name: SPIBOR
Mls ID: #104572