5373 Rustic Manor DrBrownsvilleTX78526
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play5373 Rustic Manor Dr, Brownsville, TX, 78526 in Brownsville is priced for appreciation, not yield. Rental yield 4.67%. At $399,000 with a 4.67% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $110,236 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.87) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $70,217.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 4.7% | 6.2% |
| Monthly Cash Flow | $(1,286) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,552 |
| Total Monthly Debt Service | $2,679 |
| DSCR Ratio | 0.58x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2016
0.78 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
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
Single Family
Built in 2016
0.78 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: Maggie Harris • KELLER WILLIAMS REALTY RIO GRANDE VALLEY
Mls Name: RGVMLS
Mls Provider:
Mls ID: #29756123
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.