39 Casa De AmigosBrownsvilleTX78521
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 39 Casa De Amigos, Brownsville, TX, 78521 priced at $250,000 converts $2,406/mo rent into $628/mo cash flow after a $1,224/mo obligation. Total monthly income equals $2,406/mo, and annual cash flow totals $7,534/yr on $82,875 invested. Return on cash invested prints 29% in year one, and rental yield reads 11.55% against a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation compiles into $69,070 by year five. Five-year ROI reaches 152.8% and total cumulative return in cash sums $126,634. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,406/mo property income covering a $1,224/mo payment, not borrower’s personal income.
Single Family
Built in 1979
9,360 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: Michael Hernandez • Keller Williams Realty Lower Rio Grande Valley
Mls Name: SPIBOR
Mls ID: #103202
Disclaimer: Information provided by South Padre Island BOR is deemed reliable but not guaranteed. South Padre Island BOR data is for personal, non-commercial use only and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.