The Daytona Plan, Titan Factory Direct - ElmendorfElmendorfTX78112
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
Total monthly income totals $886/mo and a $558/mo payment preserves $75/mo for cash returns. Annual cash flow comes to $904/yr on $37,791 deployed, and return on cash invested reaches 22.3% in year one. Equity gained on principal adds $736/yr, and five-year appreciation sums $31,496 alongside rental yield of 9.33%. Five-year ROI measures 116.97% and total cumulative return in cash totals $44,203.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $886/mo property income versus a $558/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78112, Elmendorf, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,837 (100%) |
| Owner Occupied HU | 3,111 (81.1%) |
| Renter Occupied HU | 463 (12.1%) |
| Vacant Housing Units | 263 ( 6.9%) |
| Median Home Value | $225,106 |
| Average Home Value | $267,048 |
Housing Distribution
Address Breakdown
Residential
3,591
Single Family
3,591
Multi-Family
0
Businesses
123
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
