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 1120 E Acacia Dr, San Juan, TX, 78589 listed at $298,000 pairs $2,160/mo rent with a $1,459/mo payment to leave $40/mo cash flow. Total monthly income runs $2,160/mo, and annual cash flow reaches $485/yr on $98,787 cash to close. Return on cash invested measures 20.4% in year one, and rental yield registers 8.7% at a $298,000 basis. Equity gained on principal adds $1,923/yr, and annual property appreciation at 5% supports $82,332 by year five. Five-year ROI tracks 106.72% and total cumulative return in cash totals $105,428. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,160/mo property income relative to a $1,459/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
5,906 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Yulissa Bazan • Monarca Real Estate Group Llc
Mls Name: Greater McAllen AOR
Mls ID: #476466
