703 E NuecesCrystal CityTX78839
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 Crystal City at 703 E Nueces, Crystal City, TX, 78839 offers a 9.47% rental yield on a $180,000 purchase with $1,421/mo rent. Total monthly income registers $1,421/mo, and a $881/mo payment leaves $141/mo available for distribution. Annual cash flow reaches $1,692/yr on $59,670 to close, and return on cash invested stands at 22.74% in year one. Equity gained on principal adds $1,162/yr while 5% annual appreciation supports $49,731 over five years. Portfolio math shows five-year ROI at 119.24% and total cumulative return in cash at $71,153. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,421/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1958
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78839, Crystal City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,993 (100%) |
| Owner Occupied HU | 1,739 (58.1%) |
| Renter Occupied HU | 811 (27.1%) |
| Vacant Housing Units | 443 (14.8%) |
| Median Home Value | $96,426 |
| Average Home Value | $123,470 |
Housing Distribution
Address Breakdown
Residential
2,635
Single Family
2,525
Multi-Family
110
Businesses
194
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Raul Munoz • Real Broker, LLC
Mls Name: LERA MLS
Mls ID: #1923319