51 La Promesa CirOdessaTX79765
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 Odessa at 51 La Promesa Cir, Odessa, TX, 79765 offers $4,770/mo rent that, after a $4,110/mo payment. Total monthly income is $4,770/mo. Return on cash invested measures 14.84% in year one, and rental yield stands at 6.82% at a $839,750 entry. Equity gained on principal adds $5,419/yr while 5% annual appreciation compounds into $232,007 by year five. Five-year ROI records 76.86% and total cumulative return in cash reaches $212,347. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,770/mo property income versus a $4,110/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79765, Odessa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,430 (100%) |
| Owner Occupied HU | 7,779 (62.6%) |
| Renter Occupied HU | 2,954 (23.8%) |
| Vacant Housing Units | 1,697 (13.7%) |
| Median Home Value | $316,046 |
| Average Home Value | $413,545 |
Housing Distribution
Address Breakdown
Residential
12,645
Single Family
8,899
Multi-Family
3,746
Businesses
597
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lovelda Hernandez • JPS Realty Group at CIC Realty
Mls Name: Odessa BOR
Mls Provider:
Mls ID: #157500
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.