409 10th StSanta RosaTX78593
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 409 10th St, Santa Rosa, TX, 78593 in Santa Rosa at $100,000 earns $752/mo in rent and nets $41/mo after the $450/mo payment, a 9.02% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $27,628 over five years. Ziffy Mortgage underwrites this on a 1.67 DSCR without U.S. credit history. With $921/yr in principal paydown, total projected return reaches $40,973.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.2% |
| Monthly Cash Flow | $41 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $752 |
| Total Monthly Debt Service | $671 |
| DSCR Ratio | 1.12x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1970
6,268 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78593, Santa Rosa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,866 (100%) |
| Owner Occupied HU | 1,267 (67.9%) |
| Renter Occupied HU | 401 (21.5%) |
| Vacant Housing Units | 198 (10.6%) |
| Median Home Value | $160,212 |
| Average Home Value | $190,128 |
Housing Distribution
Address Breakdown
Residential
834
Single Family
784
Multi-Family
50
Businesses
25
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
Single Family
Built in 1970
6,268 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78593, Santa Rosa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,866 (100%) |
| Owner Occupied HU | 1,267 (67.9%) |
| Renter Occupied HU | 401 (21.5%) |
| Vacant Housing Units | 198 (10.6%) |
| Median Home Value | $160,212 |
| Average Home Value | $190,128 |
Housing Distribution
Address Breakdown
Residential
834
Single Family
784
Multi-Family
50
Businesses
25
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Claudia Beltran • Dolce Vita Realty
Mls Name: Greater McAllen AOR
Mls ID: #448048
Disclaimer: Listing information is deemed reliable, but not guaranteed.