525 DUSTY EMERALDUniversal CityTX78148
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 Universal City at 525 DUSTY EMERALD, Universal City, TX, 78148 priced at $325,500 pairs $2,503/mo rent with $188/mo cash flow after a $1,593/mo payment. Total monthly income equals $2,503/mo, and annual cash flow comes to $2,262/yr on $107,903 invested. Return on cash invested is 22% in year one, and rental yield stands at 9.23% on a $325,500 basis. Equity gained on principal adds $2,100/yr, and 5% annual appreciation accumulates to $89,930 by year five. Five-year ROI measures 115.3% and total cumulative return in cash reaches $124,418. For financing, Ziffy Mortgage’s DSCR program evaluates $2,503/mo property income against a $1,593/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2015
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78148, Universal City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,105 (100%) |
| Owner Occupied HU | 4,810 (52.8%) |
| Renter Occupied HU | 3,729 (41.0%) |
| Vacant Housing Units | 566 ( 6.2%) |
| Median Home Value | $300,000 |
| Average Home Value | $324,744 |
Housing Distribution
Address Breakdown
Residential
9,074
Single Family
6,759
Multi-Family
2,315
Businesses
734
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Aditya Panwar • Texas Premier Realty
Mls Name: LERA MLS
Mls ID: #1920405