548 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 548 DUSTY EMERALD, Universal City, TX, 78148 offers $3,592/mo rent that, after a $1,601/mo payment, leaves $1,241/mo cash flow. Total monthly income is $3,592/mo, and annual cash flow is $14,889/yr on $108,401 cash. Return on cash invested measures 33.64% in year one, and rental yield stands at 13.18% at a $327,000 entry. Equity gained on principal adds $2,110/yr while 5% annual appreciation compounds into $90,344 by year five. Five-year ROI records 177.82% and total cumulative return in cash reaches $192,761. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,592/mo property income versus a $1,601/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
9,801 sqft lot
$N/A/sqft
$305 annually 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: Dayton Schrader • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1754715
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.