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 San Juan at 1104 Lorelai Dr, San Juan, TX, 78589 with 5% annual appreciation on a $289,000 basis while $2,364/mo rent supports operations. Total monthly income totals $2,364/mo and a $1,415/mo payment preserves $271/mo for cash returns. Annual cash flow comes to $3,251/yr on $95,804 deployed, and return on cash invested reaches 23.3% in year one. Equity gained on principal adds $1,865/yr, and five-year appreciation sums $79,845 alongside rental yield of 9.82%. Five-year ROI measures 122.42% and total cumulative return in cash totals $117,278.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,364/mo property income versus a $1,415/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
7,200 sqft lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2025-06-16 | Price change | $289,000 |
| 2025-02-25 | Price change | $298,500 |
| 2024-12-27 | Listed for sale | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bryanna Hernandez • Imperio Real Estate Llc
Mls Name: Greater McAllen AOR
Mls ID: #473879
Disclaimer: Listing information is deemed reliable, but not guaranteed.
