505 N 13th AveCrystal 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 505 N 13th Ave, Crystal City, TX, 78839 offers a 8.92% rental yield on a $360,000 purchase with $2,675/mo rent. Total monthly income registers $2,675/mo, and a $1,762/mo payment leaves $115/mo available for distribution. Annual cash flow reaches $1,380/yr on $119,340 to close, and return on cash invested stands at 21.07% in year one. Equity gained on principal adds $2,323/yr while 5% annual appreciation supports $99,461 over five years. Portfolio math shows five-year ROI at 110.25% and total cumulative return in cash at $131,577. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,675/mo property income against a $1,762/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2012
1.04 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: Aurelia Johnson • Noble Roads Realty
Mls Name: LERA MLS
Mls ID: #1864395