3 Langtry StComstockTX78837
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 3 Langtry St, Comstock, TX, 78837 in Comstock speaks for itself: 31.03% gross on a $148,800 price, generating $3,847/mo in rent and $2,789/mo in net income after the $669/mo debt service. DSCR 5.75, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $33,469 stacks alongside $41,111 in projected five-year appreciation and $1,370/yr in principal reduction. Projected total cumulative return: $236,542.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 31% | 6.2% |
| Monthly Cash Flow | $2,789 | $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 | $3,847 |
| Total Monthly Debt Service | $999 |
| DSCR Ratio | 3.85x |
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.
Single Family
Built in 1967
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78837, Comstock, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 229 (100%) |
| Owner Occupied HU | 99 (43.2%) |
| Renter Occupied HU | 19 ( 8.3%) |
| Vacant Housing Units | 111 (48.5%) |
| Median Home Value | $381,250 |
| Average Home Value | $400,429 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
16
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
Single Family
Built in 1967
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78837, Comstock, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 229 (100%) |
| Owner Occupied HU | 99 (43.2%) |
| Renter Occupied HU | 19 ( 8.3%) |
| Vacant Housing Units | 111 (48.5%) |
| Median Home Value | $381,250 |
| Average Home Value | $400,429 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
16
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices