3882 Vivian DrBrownsvilleTX78521
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 3882 Vivian Dr, Brownsville, TX, 78521 offers a 9.29% rental yield on a $314,500 purchase with $2,435/mo rent. Total monthly income registers $2,435/mo, and a $1,539/mo payment leaves $199/mo available for distribution. Annual cash flow reaches $2,386/yr on $104,257 to close, and return on cash invested stands at 22.2% in year one. Equity gained on principal adds $2,029/yr while 5% annual appreciation supports $86,891 over five years. Portfolio math shows five-year ROI at 116.31% and total cumulative return in cash at $121,264. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,435/mo property income against a $1,539/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
7,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78521, Brownsville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,648 (100%) |
| Owner Occupied HU | 16,501 (52.1%) |
| Renter Occupied HU | 12,640 (39.9%) |
| Vacant Housing Units | 2,507 ( 7.9%) |
| Median Home Value | $113,948 |
| Average Home Value | $165,419 |
Housing Distribution
Address Breakdown
Residential
30,662
Single Family
25,891
Multi-Family
4,771
Businesses
2,790
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joe De La Fuente • RE/MAX Sun Valley Realtors
Mls Name: RGVMLS
Mls ID: #29768518