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 Pharr at 105 W Cardinal Ave, Pharr, TX, 78577 generates $1,535/mo in rent and, after a $979/mo payment, leaves $113/mo in cash flow. Total monthly income is $1,535/mo, and annual cash flow is $1,352/yr on $66,300 invested. Return on cash invested sits at 21.95% in year one, and rental yield is 9.21% on a $200,000 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation builds toward $55,256 over five years. Five-year ROI reaches 115% and total cumulative return in cash sums $76,244. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,535/mo property income rather than buyer’s personal income.
Single Family
Built in 1986
6,015 sqft 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 |
|---|---|---|
| 2025-01-14 | Price change | $200,000 |
| 2024-12-27 | Price change | $210,000 |
| 2024-11-17 | Price change | $199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $93,154 | N/A |
| 2023-02-13 | $2496.72 | 6.91% | $93,154 | 11.88% |
| 2022-02-13 | $2335.45 | 26.36% | $83,263 | 28.68% |
Listed by: Daniel Nolasco • Thompson & Associates
Mls Name: HAR
Mls Provider:
Mls ID: #35467563
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
