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 Pharr at 1305 Wayne St, Pharr, TX, 78577 earns $79/mo cash flow from $1,145/mo rent with a $734/mo payment. Total monthly income totals $1,145/mo, and annual cash flow totals $942/yr on $49,725 capital. ROI tracks 21.8% on current figures, and rental yield reads 9.16% at a $150,000 purchase. Equity gained on principal adds $968/yr, and 5% annual appreciation supports $41,442 over five years. Five-year ROI reaches 114.26% and total cumulative return in cash sums $56,814. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,145/mo property income instead of your personal income.
Single Family
Built in 1986
8,550 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lulu Gonzalez • Mary Lou Henry Real Estate
Mls Name: Greater McAllen AOR
Mls ID: #487247
