3808 Gambit RdSan JuanTX78589
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 San Juan at 3808 Gambit Rd, San Juan, TX, 78589 offers a 9.36% rental yield on a $380,000 purchase with $2,965/mo rent. Total monthly income registers $2,965/mo, and a $1,860/mo payment leaves $155/mo available for distribution. Annual cash flow reaches $1,856/yr on $125,970 to close, and return on cash invested stands at 21.38% in year one. Equity gained on principal adds $2,452/yr while 5% annual appreciation supports $104,987 over five years. Portfolio math shows five-year ROI at 112.32% and total cumulative return in cash at $141,493. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,965/mo property income against a $1,860/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2019
8,398 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78589, San Juan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,025 (100%) |
| Owner Occupied HU | 9,265 (71.1%) |
| Renter Occupied HU | 2,715 (20.8%) |
| Vacant Housing Units | 1,045 ( 8.0%) |
| Median Home Value | $138,194 |
| Average Home Value | $162,524 |
Housing Distribution
Address Breakdown
Residential
11,788
Single Family
11,538
Multi-Family
250
Businesses
781
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices