3302 S Sugar Rd #BEdinburgTX78539
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid fundamentals define the investment case at 3302 S Sugar Rd #B, Edinburg, TX, 78539 in Edinburg: $1,978/mo in rent, $477/mo in net income, 11.25% gross yield, 2.08 DSCR, all at $211,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $58,295 in appreciation and $1,943/yr in principal paydown projects total cumulative return of $111,611.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 6.2% |
| Monthly Cash Flow | $477 | $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 | $1,978 |
| Total Monthly Debt Service | $1,416 |
| DSCR Ratio | 1.40x |
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.
Condo
Built in 2019
2,230 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78539, Edinburg, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,886 (100%) |
| Owner Occupied HU | 7,987 (50.3%) |
| Renter Occupied HU | 6,497 (40.9%) |
| Vacant Housing Units | 1,402 ( 8.8%) |
| Median Home Value | $240,217 |
| Average Home Value | $267,915 |
Housing Distribution
Address Breakdown
Residential
14,742
Single Family
13,893
Multi-Family
849
Businesses
1,937
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
Condo
Built in 2019
2,230 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78539, Edinburg, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,886 (100%) |
| Owner Occupied HU | 7,987 (50.3%) |
| Renter Occupied HU | 6,497 (40.9%) |
| Vacant Housing Units | 1,402 ( 8.8%) |
| Median Home Value | $240,217 |
| Average Home Value | $267,915 |
Housing Distribution
Address Breakdown
Residential
14,742
Single Family
13,893
Multi-Family
849
Businesses
1,937
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices