35 Hermosillo CtBrownsvilleTX78526
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
Rental property for sale in Brownsville at 35 Hermosillo Ct, Brownsville, TX, 78526 priced at $235,000 converts $1,984/mo rent into $277/mo cash flow after a $1,150/mo obligation. Total monthly income equals $1,984/mo, and annual cash flow totals $3,329/yr on $77,903 invested. Return on cash invested prints 24.18% in year one, and rental yield reads 10.13% against a $235,000 entry. Equity gained on principal adds $1,516/yr, while 5% annual appreciation compiles into $64,926 by year five. Five-year ROI reaches 127.2% and total cumulative return in cash sums $99,088. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,984/mo property income covering a $1,150/mo payment, not borrower’s personal income.
Single Family
Built in 1992
19.06 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78526, Brownsville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,771 (100%) |
| Owner Occupied HU | 12,046 (67.8%) |
| Renter Occupied HU | 4,447 (25.0%) |
| Vacant Housing Units | 1,278 ( 7.2%) |
| Median Home Value | $194,815 |
| Average Home Value | $225,875 |
Housing Distribution
Address Breakdown
Residential
18,264
Single Family
16,923
Multi-Family
1,341
Businesses
1,051
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alma E. Coronado • Alto Vista Realty LLC
Mls Name: RGVMLS
Mls Provider:
Mls ID: #29764770
Disclaimer: IDX information is provided exclusively for 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.