711 El Sendero DrSullivan cityTX78595
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 711 El Sendero Dr, Sullivan city, TX, 78595 in Sullivan city is straightforward: $184,900 in, $1,574/mo in rent, $260/mo out after debt service. The 10.22% gross yield and 1.89 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $51,084 by year five. With $1,703/yr in principal equity, the total cumulative return is projected at $87,596.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.2% |
| Monthly Cash Flow | $260 | $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 | $1,574 |
| Total Monthly Debt Service | $1,241 |
| DSCR Ratio | 1.27x |
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.
Single Family
Built in 2000
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78595, Sullivan City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,221 (100%) |
| Owner Occupied HU | 1,684 (75.8%) |
| Renter Occupied HU | 315 (14.2%) |
| Vacant Housing Units | 222 ( 10.0%) |
| Median Home Value | $87,481 |
| Average Home Value | $120,643 |
Housing Distribution
Address Breakdown
Residential
1,527
Single Family
1,527
Multi-Family
0
Businesses
49
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 2000
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78595, Sullivan City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,221 (100%) |
| Owner Occupied HU | 1,684 (75.8%) |
| Renter Occupied HU | 315 (14.2%) |
| Vacant Housing Units | 222 ( 10.0%) |
| Median Home Value | $87,481 |
| Average Home Value | $120,643 |
Housing Distribution
Address Breakdown
Residential
1,527
Single Family
1,527
Multi-Family
0
Businesses
49
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Yesenia Garcia Garay • Encore Fine Properties
Mls Name: Greater McAllen AOR
Mls ID: #440153
Disclaimer: Listing information is deemed reliable, but not guaranteed.