MONTERREY Plan, Dakota GardensBrownsvilleTX78521
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 Brownsville at MONTERREY Plan, Dakota Gardens, Brownsville, TX, 78521 uses $77,903 cash to close to unlock $4,573/yr annual cash flow and $381/mo monthly cash flow. Total monthly income runs $2,052/mo, and a $1,150/mo payment keeps the spread at $381/mo. Purchase price stands at $235,000, and rental yield measures 10.48% with $2,052/mo rent. Return on cash invested shows 25.78% in year one, and 5% annual appreciation builds toward $64,926 over five years. Five-year ROI reaches 135.59% and total cumulative return in cash records $105,628. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,052/mo property income covering a $1,150/mo payment rather than investor’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78521, Brownsville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,648 (100%) |
| Owner Occupied HU | 16,501 (52.1%) |
| Renter Occupied HU | 12,640 (39.9%) |
| Vacant Housing Units | 2,507 ( 7.9%) |
| Median Home Value | $113,948 |
| Average Home Value | $165,419 |
Housing Distribution
Address Breakdown
Residential
30,662
Single Family
25,891
Multi-Family
4,771
Businesses
2,790
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Solid Development
Mls Name: Solid Development
Mls ID: #N/A