31 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 31 Ocelot Trail Rd, Laguna Vista, TX, 78578 listed at $672,000 pairs $4,820/mo rent with a $3,289/mo payment to leave $41/mo cash flow. Total monthly income runs $4,820/mo, and annual cash flow reaches $497/yr on $221,088 cash to close. Return on cash invested measures 20.28% in year one, and rental yield registers 8.61% at a $672,000 basis. Equity gained on principal adds $4,336/yr, and annual property appreciation at 5% supports $185,661 by year five. Five-year ROI tracks 106.05% and total cumulative return in cash totals $234,465. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,820/mo property income relative to a $3,289/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
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: #104645