391 Riverside Dr #22Eagle PassTX78852
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 Eagle Pass at 391 Riverside Dr #22, Eagle Pass, TX, 78852 priced at $190,000 converts $1,720/mo rent into $369/mo cash flow after a $930/mo obligation. Total monthly income equals $1,720/mo, and annual cash flow totals $4,426/yr on $62,985 invested. Return on cash invested prints 26.94% in year one, and rental yield reads 10.86% against a $190,000 entry. Equity gained on principal adds $1,226/yr, while 5% annual appreciation compiles into $52,494 by year five. Five-year ROI reaches 141.75% and total cumulative return in cash sums $89,280. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,720/mo property income covering a $930/mo payment, not borrower’s personal income.
Townhouse
Built in 2019
0.83 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78852, Eagle Pass, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,424 (100%) |
| Owner Occupied HU | 12,473 (61.1%) |
| Renter Occupied HU | 5,949 (29.1%) |
| Vacant Housing Units | 2,002 ( 9.8%) |
| Median Home Value | $165,179 |
| Average Home Value | $182,555 |
Housing Distribution
Address Breakdown
Residential
18,023
Single Family
16,662
Multi-Family
1,361
Businesses
1,356
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Veronika Ramirez • JVR LEGACY GROUP
Mls Name: LAR
Mls ID: #20251767