LOT 403 W Arbor Vis #403Pt O ConnorTX77982
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowLOT 403 W Arbor Vis #403, Pt O Connor, TX, 77982 in Pt O Connor is a top-tier cash-flow asset. At $129,900 it produces $2,623/mo in rent and $1,516/mo in net monthly income, a 24.23% gross rental yield. The DSCR of 4.49 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $18,193. Five-year appreciation adds $35,889, driving a total cumulative return of $148,148.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 24.2% | 6.2% |
| Monthly Cash Flow | $1,516 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,623 |
| Total Monthly Debt Service | $1,055 |
| DSCR Ratio | 2.49x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Lot
Built in N/A
0.55 Acres lot
$N/A/sqft
$2,200 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77982, Port O Connor, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,266 (100%) |
| Owner Occupied HU | 429 (33.9%) |
| Renter Occupied HU | 47 ( 3.7%) |
| Vacant Housing Units | 790 (62.4%) |
| Median Home Value | $339,571 |
| Average Home Value | $349,522 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
86
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
Lot
Built in N/A
0.55 Acres lot
$N/A/sqft
$2,200 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77982, Port O Connor, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,266 (100%) |
| Owner Occupied HU | 429 (33.9%) |
| Renter Occupied HU | 47 ( 3.7%) |
| Vacant Housing Units | 790 (62.4%) |
| Median Home Value | $339,571 |
| Average Home Value | $349,522 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
86
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices