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% |
Rental property for sale in San Juan at 1805 N Mangrove St, San Juan, TX, 78589 generates $2,160/mo in rent and, after a $1,258/mo payment, leaves $332/mo in cash flow. Total monthly income is $2,160/mo, and annual cash flow is $3,988/yr on $85,196 invested. Return on cash invested sits at 24.59% in year one, and rental yield is 10.09% on a $257,000 entry. Equity gained on principal adds $1,658/yr, while 5% annual appreciation builds toward $71,004 over five years. Five-year ROI reaches 129.2% and total cumulative return in cash sums $110,076. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,160/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
5,423 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: Mario Varela • Capital Advisors Real Estate Group
Mls Name: Greater McAllen AOR
Mls ID: #482552
