407 S Juarez StCrystal CityTX78839
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 Crystal City at 407 S Juarez St, Crystal City, TX, 78839 uses $48,399 cash to close to unlock $1,120/yr annual cash flow and $93/mo monthly cash flow. Total monthly income runs $1,132/mo, and a $715/mo payment keeps the spread at $93/mo. Purchase price stands at $146,000, and rental yield measures 9.3% with $1,132/mo rent. Return on cash invested shows 22.22% in year one, and 5% annual appreciation builds toward $40,337 over five years. Five-year ROI reaches 116.55% and total cumulative return in cash records $56,410. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,132/mo property income covering a $715/mo payment rather than investor’s personal income.
Single Family
Built in 1992
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78839, Crystal City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,993 (100%) |
| Owner Occupied HU | 1,739 (58.1%) |
| Renter Occupied HU | 811 (27.1%) |
| Vacant Housing Units | 443 (14.8%) |
| Median Home Value | $96,426 |
| Average Home Value | $123,470 |
Housing Distribution
Address Breakdown
Residential
2,635
Single Family
2,525
Multi-Family
110
Businesses
194
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christopher Lane • Ernesto Grey
Mls Name: HAR
Mls ID: #33765247