Kyla Plan, Windmill CrossingOdessaTX79765
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 Kyla Plan, Windmill Crossing, Odessa, TX, 79765 offers a 8.66% rental yield on a $232,950 purchase with $1,681/mo rent. Total monthly income registers $1,681/mo, and a $1,140/mo payment leaves $25/mo available for distribution. Annual cash flow reaches $295/yr on $77,223 to close, and return on cash invested stands at 20.29% in year one. Equity gained on principal adds $1,503/yr while 5% annual appreciation supports $64,360 over five years. Portfolio math shows five-year ROI at 106.13% and total cumulative return in cash at $81,957. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,681/mo property income against a $1,140/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79765, Odessa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,430 (100%) |
| Owner Occupied HU | 7,779 (62.6%) |
| Renter Occupied HU | 2,954 (23.8%) |
| Vacant Housing Units | 1,697 (13.7%) |
| Median Home Value | $316,046 |
| Average Home Value | $413,545 |
Housing Distribution
Address Breakdown
Residential
12,645
Single Family
8,899
Multi-Family
3,746
Businesses
597
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices