3118 Banyan DrSanta FeTX77510
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 Santa Fe at 3118 Banyan Dr, Santa Fe, TX, 77510 listed at $373,900 pairs $3,222/mo rent with a $1,830/mo payment to leave $438/mo cash flow. Total monthly income runs $3,222/mo, and annual cash flow reaches $5,258/yr on $123,948 cash to close. Return on cash invested measures 24.15% in year one, and rental yield registers 10.34% at a $373,900 basis. Equity gained on principal adds $2,413/yr, and annual property appreciation at 5% supports $103,302 by year five. Five-year ROI tracks 127.26% and total cumulative return in cash totals $157,733. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,222/mo property income relative to a $1,830/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
$1,500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77510, Santa Fe, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,394 (100%) |
| Owner Occupied HU | 4,922 (77.0%) |
| Renter Occupied HU | 1,123 (17.6%) |
| Vacant Housing Units | 349 ( 5.5%) |
| Median Home Value | $356,061 |
| Average Home Value | $376,350 |
Housing Distribution
Address Breakdown
Residential
5,951
Single Family
5,589
Multi-Family
362
Businesses
407
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jack Lipar • LGI Homes
Mls Name: HAR
Mls Provider:
Mls ID: #75622104
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.