Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in San Juan at 1002 Cooper Ln, San Juan, TX, 78589 generates $2,803/mo in rent and, after a $1,591/mo payment, leaves $462/mo in cash flow. Total monthly income is $2,803/mo, and annual cash flow is $5,549/yr on $107,738 invested. Return on cash invested sits at 25.06% in year one, and rental yield is 10.35% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 131.82% and total cumulative return in cash sums $142,021. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,803/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
6,285 sqft lot
$N/A/sqft
$350 annually HOA
Neighborhood data shown for ZIP Code: 78589, San Juan, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,025 (100%) |
| Owner Occupied HU | 9,265 (71.1%) |
| Renter Occupied HU | 2,715 (20.8%) |
| Vacant Housing Units | 1,045 ( 8.0%) |
| Median Home Value | $138,194 |
| Average Home Value | $162,524 |
Residential
11,788
Single Family
11,538
Multi-Family
250
Businesses
781
Date | Event | Price |
|---|---|---|
| 2024-11-08 | Price change | $325,000 |
| 2024-09-11 | Price change | $310,000 |
| 2024-08-26 | Price change | $316,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $258,720 | 459.84% |
| 2023-12-27 | $1196.50 | -11.72% | $46,213 | -5.77% |
| 2022-12-27 | $1355.42 | -2.21% | $49,042 | N/A |
Listed by: Alan Marquez • Encore Fine Properties
Mls Name: Greater McAllen AOR
Mls ID: #447085
Disclaimer: Listing information is deemed reliable, but not guaranteed.
