1804 Hailey StSan 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 1804 Hailey St, San Juan, TX, 78589 with 5% annual appreciation on a $267,900 basis while $2,160/mo rent supports operations. Total monthly income totals $2,160/mo and a $1,311/mo payment preserves $255/mo for cash returns. Annual cash flow comes to $3,062/yr on $88,809 deployed, and return on cash invested reaches 23.36% in year one. Equity gained on principal adds $1,729/yr, and five-year appreciation sums $74,016 alongside rental yield of 9.68%. Five-year ROI measures 122.6% and total cumulative return in cash totals $108,878.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,160/mo property income versus a $1,311/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
10,110 sqft lot
$N/A/sqft
No 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