Valencia Plan, The Heights at Riverbend IIBrownsvilleTX78520
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 Brownsville at Valencia Plan, The Heights at Riverbend II, Brownsville, TX, 78520 priced at $275,990 pairs $2,668/mo rent with $705/mo cash flow after a $1,351/mo payment. Total monthly income equals $2,668/mo, and annual cash flow comes to $8,463/yr on $91,491 invested. Return on cash invested is 29.16% in year one, and rental yield stands at 11.6% on a $275,990 basis. Equity gained on principal adds $1,781/yr, and 5% annual appreciation accumulates to $76,251 by year five. Five-year ROI measures 153.69% and total cumulative return in cash reaches $140,614. For financing, Ziffy Mortgage’s DSCR program evaluates $2,668/mo property income against a $1,351/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78520, Brownsville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,636 (100%) |
| Owner Occupied HU | 13,131 (53.3%) |
| Renter Occupied HU | 8,713 (35.4%) |
| Vacant Housing Units | 2,792 (11.3%) |
| Median Home Value | $155,608 |
| Average Home Value | $184,983 |
Housing Distribution
Address Breakdown
Residential
22,749
Single Family
19,416
Multi-Family
3,333
Businesses
2,104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Hakes Brothers
Mls Name: Hakes Brothers
Mls Provider:
Mls ID: #N/A