479 Falcon Shores DrZapataTX78076
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 Zapata at 479 Falcon Shores Dr, Zapata, TX, 78076 generates $885/mo in rent and, after a $568/mo payment, leaves $60/mo in cash flow. Total monthly income is $885/mo, and annual cash flow is $718/yr on $38,454 invested. Return on cash invested sits at 21.78% in year one, and rental yield is 9.16% on a $116,000 entry. Equity gained on principal adds $749/yr, while 5% annual appreciation builds toward $32,049 over five years. Five-year ROI reaches 114.09% and total cumulative return in cash sums $43,871. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $885/mo property income rather than buyer’s personal income.
Single Family
Built in 1998
7,200 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78076, Zapata, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,833 (100%) |
| Owner Occupied HU | 3,383 (58.0%) |
| Renter Occupied HU | 918 (15.7%) |
| Vacant Housing Units | 1,532 (26.3%) |
| Median Home Value | $109,464 |
| Average Home Value | $178,795 |
Housing Distribution
Address Breakdown
Residential
5,154
Single Family
5,154
Multi-Family
0
Businesses
350
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Noemi Gonzalez • Coldwell Banker Ana Ochoa & Co
Mls Name: LAR
Mls Provider:
Mls ID: #20250075
Disclaimer: 2025 Laredo Multiple Listing Service. Information is deemed to be reliable but not guaranteed. Information is provided exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.