Capitan Plan, Hillside ParkHorizon CityTX79928
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 Horizon City at Capitan Plan, Hillside Park, Horizon City, TX, 79928 priced at $352,990 converts $2,832/mo rent into $322/mo cash flow after a $1,728/mo obligation. Total monthly income equals $2,832/mo, and annual cash flow totals $3,858/yr on $117,016 invested. Return on cash invested prints 23.21% in year one, and rental yield reads 9.63% against a $352,990 entry. Equity gained on principal adds $2,278/yr, while 5% annual appreciation compiles into $97,525 by year five. Five-year ROI reaches 121.75% and total cumulative return in cash sums $142,469. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,832/mo property income covering a $1,728/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79928, El Paso, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,805 (100%) |
| Owner Occupied HU | 24,286 (81.5%) |
| Renter Occupied HU | 3,857 (12.9%) |
| Vacant Housing Units | 1,662 ( 5.6%) |
| Median Home Value | $235,364 |
| Average Home Value | $255,668 |
Housing Distribution
Address Breakdown
Residential
29,615
Single Family
29,615
Multi-Family
0
Businesses
766
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Hakes Brothers
Mls Name: Hakes Brothers
Mls Provider:
Mls ID: #N/A