7013 Longfellow Ranch RdOdessaTX79765
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 Odessa at 7013 Longfellow Ranch Rd, Odessa, TX, 79765 priced at $415,000 converts $3,500/mo rent into $174/mo cash flow after a $2,031/mo obligation. Total monthly income equals $3,500/mo, and annual cash flow totals $2,089/yr on $137,573 invested. Return on cash invested prints 21.43% in year one, and rental yield reads 10.12% against a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation compiles into $114,657 by year five. Five-year ROI reaches 113.4% and total cumulative return in cash sums $156,009. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,500/mo property income covering a $2,031/mo payment, not borrower’s personal income.
Single Family
Built in 2019
6,969 sqft lot
$N/A/sqft
$375 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79765, Odessa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,430 (100%) |
| Owner Occupied HU | 7,779 (62.6%) |
| Renter Occupied HU | 2,954 (23.8%) |
| Vacant Housing Units | 1,697 (13.7%) |
| Median Home Value | $316,046 |
| Average Home Value | $413,545 |
Housing Distribution
Address Breakdown
Residential
12,645
Single Family
8,899
Multi-Family
3,746
Businesses
597
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bill Anderson • The Anderson Team Realtors
Mls Name: Odessa BOR
Mls Provider:
Mls ID: #157822
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.