VY28563M Plan, A-1 Homes DonnaDonnaTX78537
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
Investment property for sale in Donna at VY28563M Plan, A-1 Homes Donna, Donna, TX, 78537 offers a 9.2% rental yield on a $119,900 purchase with $919/mo rent. Total monthly income registers $919/mo, and a $587/mo payment leaves $66/mo available for distribution. Annual cash flow reaches $795/yr on $39,747 to close, and return on cash invested stands at 21.91% in year one. Equity gained on principal adds $774/yr while 5% annual appreciation supports $33,126 over five years. Portfolio math shows five-year ROI at 114.88% and total cumulative return in cash at $45,660. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $919/mo property income against a $587/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78537, Donna, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,454 (100%) |
| Owner Occupied HU | 11,661 (63.2%) |
| Renter Occupied HU | 3,896 (21.1%) |
| Vacant Housing Units | 2,897 (15.7%) |
| Median Home Value | $88,249 |
| Average Home Value | $132,106 |
Housing Distribution
Address Breakdown
Residential
15,721
Single Family
14,656
Multi-Family
1,065
Businesses
756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
