77 Santa Isabel Blvd UNIT J-6Laguna VistaTX78578
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 Laguna Vista at 77 Santa Isabel Blvd UNIT J-6, Laguna Vista, TX, 78578 priced at $229,000 pairs $2,276/mo rent with $647/mo cash flow after a $1,121/mo payment. Total monthly income equals $2,276/mo, and annual cash flow comes to $7,769/yr on $75,914 invested. Return on cash invested is 30.14% in year one, and rental yield stands at 11.93% on a $229,000 basis. Equity gained on principal adds $1,478/yr, and 5% annual appreciation accumulates to $63,268 by year five. Five-year ROI measures 158.97% and total cumulative return in cash reaches $120,677. For financing, Ziffy Mortgage’s DSCR program evaluates $2,276/mo property income against a $1,121/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2000
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78578, Port Isabel, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,257 (100%) |
| Owner Occupied HU | 2,632 (42.1%) |
| Renter Occupied HU | 1,490 (23.8%) |
| Vacant Housing Units | 2,135 (34.1%) |
| Median Home Value | $320,382 |
| Average Home Value | $351,909 |
Housing Distribution
Address Breakdown
Residential
4,035
Single Family
4,002
Multi-Family
33
Businesses
329
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cindy Machac • RE/MAX Elite
Mls Name: SPIBOR
Mls ID: #104602