803 E EdwardsCrystal 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 803 E Edwards, Crystal City, TX, 78839 with 5% annual appreciation on a $160,000 basis while $1,139/mo rent supports operations. Total monthly income totals $1,139/mo and a $783/mo payment preserves $1/mo for cash returns. Annual cash flow comes to $16/yr on $53,040 deployed, and return on cash invested reaches 19.94% in year one. Equity gained on principal adds $1,032/yr, and five-year appreciation sums $44,205 alongside rental yield of 8.54%. Five-year ROI measures 104.28% and total cumulative return in cash totals $55,310.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,139/mo property income versus a $783/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1953
0.25 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: SABOR
Mls Provider:
Mls ID: #1872135
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.