1201 Moses DrSan JuanTX78589
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in San Juan at 1201 Moses Dr, San Juan, TX, 78589 listed at $310,000 pairs $2,460/mo rent with a $1,517/mo payment to leave $218/mo cash flow. Total monthly income runs $2,460/mo, and annual cash flow reaches $2,620/yr on $102,765 cash to close. Return on cash invested measures 22.46% in year one, and rental yield registers 9.52% at a $310,000 basis. Equity gained on principal adds $2,000/yr, and annual property appreciation at 5% supports $85,647 by year five. Five-year ROI tracks 117.9% and total cumulative return in cash totals $121,159. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,460/mo property income relative to a $1,517/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
7,200 sqft lot
$N/A/sqft
$450 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78589, San Juan, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
11,788
Single Family
11,538
Multi-Family
250
Businesses
781
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices