3 Ocelot Trail Rd APT 1304Laguna 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 3 Ocelot Trail Rd APT 1304, Laguna Vista, TX, 78578 earns $120/mo cash flow from $1,506/mo rent with a $954/mo payment. Total monthly income totals $1,506/mo, and annual cash flow totals $1,437/yr on $64,643 capital. ROI tracks 22.13% on current figures, and rental yield reads 9.27% at a $195,000 purchase. Equity gained on principal adds $1,258/yr, and 5% annual appreciation supports $53,875 over five years. Five-year ROI reaches 115.98% and total cumulative return in cash sums $74,974. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,506/mo property income instead of your personal income.
Condo
Built in 2000
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: Gladys Sanchez • eXp Realty, LLC
Mls Name: SPIBOR
Mls ID: #104075