Valladolid Home Model Plan, Los Presidentes East Phase IIILaredoTX78041
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 Laredo at Valladolid Home Model Plan, Los Presidentes East Phase III, Laredo, TX, 78041 priced at $246,000 converts $2,400/mo rent into $651/mo cash flow after a $1,204/mo obligation. Total monthly income equals $2,400/mo, and annual cash flow totals $7,808/yr on $81,549 invested. Return on cash invested prints 29.48% in year one, and rental yield reads 11.71% against a $246,000 entry. Equity gained on principal adds $1,587/yr, while 5% annual appreciation compiles into $67,965 by year five. Five-year ROI reaches 155.41% and total cumulative return in cash sums $126,734. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,400/mo property income covering a $1,204/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78041, Laredo, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,133 (100%) |
| Owner Occupied HU | 9,039 (49.8%) |
| Renter Occupied HU | 7,591 (41.9%) |
| Vacant Housing Units | 1,503 ( 8.3%) |
| Median Home Value | $247,918 |
| Average Home Value | $286,595 |
Housing Distribution
Address Breakdown
Residential
17,176
Single Family
14,391
Multi-Family
2,785
Businesses
2,929
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices