Sinatra Plan, Emerald EstatesHorizon 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
Investment property for sale in Horizon City at Sinatra Plan, Emerald Estates, Horizon City, TX, 79928 uses $115,992 cash to close to unlock $6,617/yr annual cash flow and $551/mo monthly cash flow. Total monthly income runs $3,040/mo, and a $1,713/mo payment keeps the spread at $551/mo. Purchase price stands at $349,900, and rental yield measures 10.43% with $3,040/mo rent. Return on cash invested shows 25.61% in year one, and 5% annual appreciation builds toward $96,671 over five years. Five-year ROI reaches 134.66% and total cumulative return in cash records $156,198. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,040/mo property income covering a $1,713/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: 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 • Desert View Homes
Mls Name: Desert View Homes
Mls Provider:
Mls ID: #N/A