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% |
Investment property for sale in PHARR at 1033 Esteban Ave, PHARR, TX, 78577 offers a 9.02% rental yield on a $315,000 purchase with $2,368/mo rent. Total monthly income registers $2,368/mo, and a $1,542/mo payment leaves $128/mo available for distribution. Annual cash flow reaches $1,533/yr on $104,423 to close, and return on cash invested stands at 21.38% in year one. Equity gained on principal adds $2,033/yr while 5% annual appreciation supports $87,029 over five years. Portfolio math shows five-year ROI at 111.92% and total cumulative return in cash at $116,873. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,368/mo property income against a $1,542/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2012
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78577, Pharr, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,728 (100%) |
| Owner Occupied HU | 15,997 (53.8%) |
| Renter Occupied HU | 9,877 (33.2%) |
| Vacant Housing Units | 3,854 (13.0%) |
| Median Home Value | $138,178 |
| Average Home Value | $174,875 |
Residential
27,906
Single Family
23,156
Multi-Family
4,750
Businesses
2,398
Date | Event | Price |
|---|---|---|
| 2025-05-28 | Listed for sale | $315,000 |
| 2025-04-02 | Listing removed | $315,000 |
| 2024-10-02 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-05-28 | $4020.75 | 7.68% | $141,064 | -10.04% |
| 2015-05-28 | $3733.85 | N/A | $156,803 | 20.82% |
| 2014-05-28 | $3733.85 | N/A | $129,787 | -0.89% |
Listed by: Juan Jose Elizondo • Re/Max Elite
Mls Name: Greater McAllen AOR
Mls ID: #472279
Disclaimer: Listing information is deemed reliable, but not guaranteed.
