5303 Rustic Manor DrBrownsvilleTX78526
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 Brownsville at 5303 Rustic Manor Dr, Brownsville, TX, 78526 with 5% annual appreciation on a $395,000 basis while $3,852/mo rent supports operations. Total monthly income totals $3,852/mo and a $1,933/mo payment preserves $1,043/mo for cash returns. Annual cash flow comes to $12,521/yr on $130,943 deployed, and return on cash invested reaches 29.47% in year one. Equity gained on principal adds $2,549/yr, and five-year appreciation sums $109,131 alongside rental yield of 11.7%. Five-year ROI measures 155.34% and total cumulative return in cash totals $203,406.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,852/mo property income versus a $1,933/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2002
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78526, Brownsville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,771 (100%) |
| Owner Occupied HU | 12,046 (67.8%) |
| Renter Occupied HU | 4,447 (25.0%) |
| Vacant Housing Units | 1,278 ( 7.2%) |
| Median Home Value | $194,815 |
| Average Home Value | $225,875 |
Housing Distribution
Address Breakdown
Residential
18,264
Single Family
16,923
Multi-Family
1,341
Businesses
1,051
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ramiro Martinez • Endure Real Estate, LLC
Mls Name: RGVMLS
Mls Provider:
Mls ID: #29764949
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.