508 NuecesCotullaTX78014
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 508 Nueces, Cotulla, TX, 78014 in Cotulla is narrow, $84/mo net on $1,400/mo rent after the $832/mo debt service, but the property operates at break-even-plus, not a loss. At $185,000 with a 9.08% yield, the long-run equity case via 5% appreciation ($51,112 over five years) and $1,704/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.68 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $76,325.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.2% |
| Monthly Cash Flow | $84 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,400 |
| Total Monthly Debt Service | $1,242 |
| DSCR Ratio | 1.13x |
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 N/A
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78014, Cotulla, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,207 (100%) |
| Owner Occupied HU | 1,132 (51.3%) |
| Renter Occupied HU | 438 (19.8%) |
| Vacant Housing Units | 637 (28.9%) |
| Median Home Value | $104,835 |
| Average Home Value | $146,592 |
Housing Distribution
Address Breakdown
Residential
1,723
Single Family
1,648
Multi-Family
75
Businesses
273
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 N/A
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78014, Cotulla, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,207 (100%) |
| Owner Occupied HU | 1,132 (51.3%) |
| Renter Occupied HU | 438 (19.8%) |
| Vacant Housing Units | 637 (28.9%) |
| Median Home Value | $104,835 |
| Average Home Value | $146,592 |
Housing Distribution
Address Breakdown
Residential
1,723
Single Family
1,648
Multi-Family
75
Businesses
273
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices