1221 E Evergreen St, San Juan, TX, 78589 | $249/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1221 E Evergreen St, San Juan, TX, 78589 | $249/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1500 sft

2815 Dhalia Dr, San Juan, TX, 78589

3 Bed
3 Bath
1842 sft

2905 Arboledas Dr, San Juan, TX, 78589

3 Bed
2 Bath
1534 sft

2912 Magnolia Dr, San Juan, TX, 78589

3 Bed
2 Bath
1562 sft

2812 Dhalia Dr, San Juan, TX, 78589

Nearby investment properties with comparable prices

3 Bed
2 Bath
1500 sft

800 W Ruisenor Ave, Pharr, TX, 78577

3 Bed
2 Bath
1502 sft

2907 Arboledas Dr, San Juan, TX, 78589

4 Bed
2 Bath
1699 sft

2112 N 25th 1/2 St, Hidalgo, TX, 78557

4 Bed
2 Bath
3440 sft

603 Oak Dr, Hidalgo, TX, 78557

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in San Juan at 1221 E Evergreen St, San Juan, TX, 78589 offers a 9.75% rental yield on a $265,900 purchase with $2,160/mo rent. Total monthly income registers $2,160/mo, and a $1,301/mo payment leaves $249/mo available for distribution. Annual cash flow reaches $2,985/yr on $88,146 to close, and return on cash invested stands at 23.3% in year one. Equity gained on principal adds $1,716/yr while 5% annual appreciation supports $73,463 over five years. Portfolio math shows five-year ROI at 122.33% and total cumulative return in cash at $107,830. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,160/mo property income against a $1,301/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

5,915 sqft lot

$N/A/sqft

$250 annually HOA

More details about the property

Stunning New Construction in Oak Ridge Estates San Juan, TX - Discover modern comfort and timeless design in this beautifully crafted new construction home located in the desirable Oak Ridge Estates. Step into an inviting open-concept living and kitchen area, perfect for entertaining guests or enjoying family time. The kitchen is a true showpiece, featuring elegant quartz countertops, sleek custom cabinetry, and contemporary fixtures. A decorative ceiling adds charm to the spacious living room, complemented by a cozy electric fireplace that enhances both warmth and ambiance. This thoughtfully designed home offers 3 bedrooms and 2 modern bathrooms, each filled with natural light for a bright and airy feel throughout. Built with durability and efficiency in mind, the exterior showcases stucco and cantera siding for lasting quality. Outside, enjoy a professionally installed sprinkler system and lush landscaping making this home truly move-in ready inside and out.

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