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 Donna at 2005 Trinity St, Donna, TX, 78537 priced at $195,000 converts $1,800/mo rent into $414/mo cash flow after a $954/mo obligation. Total monthly income equals $1,800/mo, and annual cash flow totals $4,965/yr on $64,643 invested. Return on cash invested prints 27.59% in year one, and rental yield reads 11.08% against a $195,000 entry. Equity gained on principal adds $1,258/yr, while 5% annual appreciation compiles into $53,875 by year five. Five-year ROI reaches 145.26% and total cumulative return in cash sums $93,898. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,800/mo property income covering a $954/mo payment, not borrower’s personal income.
Single Family
Built in 2024
5,501 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78537, Donna, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,454 (100%) |
| Owner Occupied HU | 11,661 (63.2%) |
| Renter Occupied HU | 3,896 (21.1%) |
| Vacant Housing Units | 2,897 (15.7%) |
| Median Home Value | $88,249 |
| Average Home Value | $132,106 |
Residential
15,721
Single Family
14,656
Multi-Family
1,065
Businesses
756
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $195,000 |
| 2025-04-16 | Listing removed | $195,000 |
| 2024-11-07 | Price change | $195,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ty Saenz • Veale Properties
Mls Name: Greater McAllen AOR
Mls ID: #469124
Disclaimer: Listing information is deemed reliable, but not guaranteed.
