51256 State Highway 118TerlinguaTX79852
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 Terlingua at 51256 State Highway 118, Terlingua, TX, 79852 earns $1,653/mo cash flow from $2,624/mo rent with a $656/mo payment. Total monthly income totals $2,624/mo, and annual cash flow totals $19,841/yr on $44,421 capital. ROI tracks 64.57% on current figures, and rental yield reads 23.5% at a $134,000 purchase. Equity gained on principal adds $865/yr, and 5% annual appreciation supports $37,022 over five years. Five-year ROI reaches 343.81% and total cumulative return in cash sums $152,723. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,624/mo property income instead of your personal income.
Single Family
Built in 2020
7.40 Acres lot
$N/A/sqft
$211 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79852, Terlingua, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 237 (100%) |
| Owner Occupied HU | 78 (32.9%) |
| Renter Occupied HU | 55 (23.2%) |
| Vacant Housing Units | 104 (43.9%) |
| Median Home Value | $175,000 |
| Average Home Value | $159,712 |
Housing Distribution
Address Breakdown
Residential
148
Single Family
148
Multi-Family
0
Businesses
71
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Skye Farris • Legacy Real Estate
Mls Name: Odessa BOR
Mls Provider:
Mls ID: #147763
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.