8712 Heather LnOdessaTX79764
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 Odessa at 8712 Heather Ln, Odessa, TX, 79764 uses $157,463 cash to close to unlock $13,695/yr annual cash flow and $1,141/mo monthly cash flow. Total monthly income runs $4,592/mo, and a $2,325/mo payment keeps the spread at $1,141/mo. Purchase price stands at $475,000, and rental yield measures 11.6% with $4,592/mo rent. Return on cash invested shows 28.61% in year one, and 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 150.9% and total cumulative return in cash records $237,619. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,592/mo property income covering a $2,325/mo payment rather than investor’s personal income.
Single Family
Built in 1994
0.55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79764, Odessa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,141 (100%) |
| Owner Occupied HU | 6,668 (59.9%) |
| Renter Occupied HU | 2,811 (25.2%) |
| Vacant Housing Units | 1,662 (14.9%) |
| Median Home Value | $205,744 |
| Average Home Value | $232,795 |
Housing Distribution
Address Breakdown
Residential
9,806
Single Family
9,464
Multi-Family
342
Businesses
838
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Greg Graham • Graham & Co. Realty Group
Mls Name: Odessa BOR
Mls Provider:
Mls ID: #149616
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.