Texas Olive Plan, Paseos Del EsteWu7dls Horizon 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 Wu7dls Horizon City at Texas Olive Plan, Paseos Del Este, Wu7dls Horizon City, TX, 79928 priced at $346,900 converts $2,670/mo rent into $203/mo cash flow after a $1,698/mo obligation. Total monthly income equals $2,670/mo, and annual cash flow totals $2,436/yr on $114,997 invested. Return on cash invested prints 22.03% in year one, and rental yield reads 9.24% against a $346,900 entry. Equity gained on principal adds $2,238/yr, while 5% annual appreciation compiles into $95,842 by year five. Five-year ROI reaches 115.44% and total cumulative return in cash sums $132,757. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,670/mo property income covering a $1,698/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 • Desert View Homes
Mls Name: Desert View Homes
Mls Provider:
Mls ID: #N/A