8510 athenianUniversal CityTX78148
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 Universal City at 8510 athenian, Universal City, TX, 78148 priced at $277,000 pairs $2,376/mo rent with $406/mo cash flow after a $1,356/mo payment. Total monthly income equals $2,376/mo, and annual cash flow comes to $4,872/yr on $91,826 invested. Return on cash invested is 25.21% in year one, and rental yield stands at 10.29% on a $277,000 basis. Equity gained on principal adds $1,787/yr, and 5% annual appreciation accumulates to $76,530 by year five. Five-year ROI measures 132.49% and total cumulative return in cash reaches $121,659. For financing, Ziffy Mortgage’s DSCR program evaluates $2,376/mo property income against a $1,356/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1983
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78148, Universal City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,105 (100%) |
| Owner Occupied HU | 4,810 (52.8%) |
| Renter Occupied HU | 3,729 (41.0%) |
| Vacant Housing Units | 566 ( 6.2%) |
| Median Home Value | $300,000 |
| Average Home Value | $324,744 |
Housing Distribution
Address Breakdown
Residential
9,074
Single Family
6,759
Multi-Family
2,315
Businesses
734
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gary Bisha • My Castle Realty
Mls Name: LERA MLS
Mls ID: #1921335