453 N McCampbell StAransas PassTX78336
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 Aransas Pass at 453 N McCampbell St, Aransas Pass, TX, 78336 offers $1,399/mo rent that, after a $734/mo payment, leaves $333/mo cash flow. Total monthly income is $1,399/mo, and annual cash flow is $3,990/yr on $49,725 cash. Return on cash invested measures 27.93% in year one, and rental yield stands at 11.19% at a $149,999 entry. Equity gained on principal adds $968/yr while 5% annual appreciation compounds into $41,442 by year five. Five-year ROI records 147.13% and total cumulative return in cash reaches $73,158. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,399/mo property income versus a $734/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2010
8,137 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78336, Aransas Pass, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,787 (100%) |
| Owner Occupied HU | 3,803 (56.0%) |
| Renter Occupied HU | 1,535 (22.6%) |
| Vacant Housing Units | 1,449 (21.3%) |
| Median Home Value | $235,091 |
| Average Home Value | $293,169 |
Housing Distribution
Address Breakdown
Residential
5,474
Single Family
4,605
Multi-Family
869
Businesses
382
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chet Polniazek • 1st Texas Realty Services
Mls Name: HAR
Mls ID: #61113980