3804 Northshore TrlBrownsvilleTX78520
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 Brownsville at 3804 Northshore Trl, Brownsville, TX, 78520 earns $231/mo cash flow from $2,641/mo rent with a $1,659/mo payment. Total monthly income totals $2,641/mo, and annual cash flow totals $2,767/yr on $112,379 capital. ROI tracks 22.37% on current figures, and rental yield reads 9.35% at a $339,000 purchase. Equity gained on principal adds $2,188/yr, and 5% annual appreciation supports $93,659 over five years. Five-year ROI reaches 117.26% and total cumulative return in cash sums $131,776. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,641/mo property income instead of your personal income.
Single Family
Built in 2012
6,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78520, Brownsville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,636 (100%) |
| Owner Occupied HU | 13,131 (53.3%) |
| Renter Occupied HU | 8,713 (35.4%) |
| Vacant Housing Units | 2,792 (11.3%) |
| Median Home Value | $155,608 |
| Average Home Value | $184,983 |
Housing Distribution
Address Breakdown
Residential
22,749
Single Family
19,416
Multi-Family
3,333
Businesses
2,104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cristina Juarez Vasquez • RCR Real Connect Realty
Mls Name: RGVMLS
Mls ID: #29763099