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 San Juan at 2002 Mayfair St, San Juan, TX, 78589 offers a 10.14% rental yield on a $225,000 purchase with $1,902/mo rent. Total monthly income registers $1,902/mo, and a $1,101/mo payment leaves $125/mo available for distribution. Annual cash flow reaches $1,503/yr on $74,588 to close, and return on cash invested stands at 21.92% in year one. Equity gained on principal adds $1,452/yr while 5% annual appreciation supports $62,163 over five years. Portfolio math shows five-year ROI at 115.95% and total cumulative return in cash at $86,481. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,902/mo property income against a $1,101/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
7,527 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 |
|---|---|---|
| 2025-07-11 | Listed for sale | $225,000 |
| 2022-11-02 | Sold | N/A |
| 2022-10-17 | Pending sale | $190,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-11 | $5858.41 | 3.88% | $226,106 | 3.80% |
| 2023-07-11 | $5639.68 | 26.54% | $217,824 | 22.11% |
| 2022-07-11 | $4456.80 | 4.15% | $178,387 | 10.00% |
Listed by: Troy Cuellar • Exp Realty Llc
Mls Name: Greater McAllen AOR
Mls ID: #475746
Disclaimer: Listing information is deemed reliable, but not guaranteed.
