516 hollandCrystal 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
Rental property for sale in Crystal City at 516 holland, Crystal City, TX, 78839 generates $991/mo in rent and, after a $611/mo payment, leaves $103/mo in cash flow. Total monthly income is $991/mo, and annual cash flow is $1,238/yr on $41,404 invested. Return on cash invested sits at 22.9% in year one, and rental yield is 9.52% on a $124,900 entry. Equity gained on principal adds $806/yr, while 5% annual appreciation builds toward $34,508 over five years. Five-year ROI reaches 120.21% and total cumulative return in cash sums $49,774. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $991/mo property income rather than buyer’s personal income.
Single Family
Built in 1972
749.23 sqft 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: Guy Rubio • The Ortiz Firm
Mls Name: LERA MLS
Mls ID: #1924441