The Iberville Plan, Titan Factory Direct - Odessa, Odessa, TX, 79761 | $45/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1395 sft

805 E Odessa St, Odessa, TX, 79761

2 Bed
2 Bath
1064 sft

4700 Boulder Dr APT 206, Midland, TX, 79707

3 Bed
2 Bath
1456 sft

6900 S County Road 1165 Unit B, Midland, TX, 79706

2 Bed
1 Bath
844 sft

1519 E 10th St, Odessa, TX, 79761

Nearby investment properties with comparable prices

3 Bed
2 Bath
1456 sft

6900 S County Road 1165, Midland, TX, 79706

3 Bed
2 Bath
1456 sft

6900 S County Road 1165 Unit B, Midland, TX, 79706

2 Bed
1 Bath
844 sft

1519 E 10th St, Odessa, TX, 79761

4 Bed
2 Bath
1464 sft

804 Drury Ln, Odessa, TX, 79763

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

Explore more listings using simple english

Investment Highlights

Return on cash invested sits at 21.47% in year one, and rental yield is 9.05% on a $104,999 entry. Equity gained on principal adds $678/yr, while 5% annual appreciation builds toward $29,009 over five years. Five-year ROI reaches 112.53% and total cumulative return in cash sums $39,169. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $792/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 79761, Odessa, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,013 (100%)
Owner Occupied HU	6,952 (53.4%)
Renter Occupied HU	4,070 (31.3%)
Vacant Housing Units	1,991 (15.3%)
Median Home Value	$173,338
Average Home Value	$207,692