3222 Eliseo Villarreal AvePort IsabelTX78578
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 Port Isabel at 3222 Eliseo Villarreal Ave, Port Isabel, TX, 78578 offers a 8.65% rental yield on a $278,500 purchase with $2,008/mo rent. Total monthly income registers $2,008/mo, and a $1,363/mo payment leaves $28/mo available for distribution. Annual cash flow reaches $332/yr on $92,323 to close, and return on cash invested stands at 20.27% in year one. Equity gained on principal adds $1,797/yr while 5% annual appreciation supports $76,944 over five years. Portfolio math shows five-year ROI at 105.98% and total cumulative return in cash at $97,842. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,008/mo property income against a $1,363/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
6,080 sqft 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: Noe Ortiz • Realty One Group, Modern Edge
Mls Name: RGVMLS
Mls ID: #29769984