61-A ANTELOPE RUN LOT 61-AMedinaTX78055
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 61-A ANTELOPE RUN LOT 61-A, Medina, TX, 78055 in Medina speaks for itself: 22.24% gross on a $179,000 price, generating $3,317/mo in rent and $2,023/mo in net income after the $805/mo debt service. DSCR 4.12, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $24,277 stacks alongside $49,454 in projected five-year appreciation and $1,649/yr in principal reduction. Projected total cumulative return: $198,903.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 22.2% | 6.2% |
| Monthly Cash Flow | $2,023 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,317 |
| Total Monthly Debt Service | $1,223 |
| DSCR Ratio | 2.71x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Lot
Built in N/A
8.30 Acres lot
$N/A/sqft
$250 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78055, Medina, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,148 (100%) |
| Owner Occupied HU | 636 (55.4%) |
| Renter Occupied HU | 133 (11.6%) |
| Vacant Housing Units | 379 (33.0%) |
| Median Home Value | $358,268 |
| Average Home Value | $492,563 |
Housing Distribution
Address Breakdown
Residential
530
Single Family
530
Multi-Family
0
Businesses
63
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
Lot
Built in N/A
8.30 Acres lot
$N/A/sqft
$250 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78055, Medina, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,148 (100%) |
| Owner Occupied HU | 636 (55.4%) |
| Renter Occupied HU | 133 (11.6%) |
| Vacant Housing Units | 379 (33.0%) |
| Median Home Value | $358,268 |
| Average Home Value | $492,563 |
Housing Distribution
Address Breakdown
Residential
530
Single Family
530
Multi-Family
0
Businesses
63
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices