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 2017 Black Hills St, San Juan, TX, 78589 offers a 10.5% rental yield on a $245,000 purchase with $2,143/mo rent. Total monthly income registers $2,143/mo, and a $1,199/mo payment leaves $376/mo available for distribution. Annual cash flow reaches $4,511/yr on $81,218 to close, and return on cash invested stands at 25.46% in year one. Equity gained on principal adds $1,581/yr while 5% annual appreciation supports $67,689 over five years. Portfolio math shows five-year ROI at 133.97% and total cumulative return in cash at $108,804. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,143/mo property income against a $1,199/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
6,886 sqft lot
$N/A/sqft
$300 annually 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 |
|---|---|---|
| 2024-12-04 | Listed for sale | $245,000 |
| 2024-11-11 | Pending sale | $245,000 |
| 2024-10-02 | Price change | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $50,605 | N/A |
Listed by: Bryanna Hernandez • Imperio Real Estate Llc
Mls Name: Greater McAllen AOR
Mls ID: #432732
Disclaimer: Listing information is deemed reliable, but not guaranteed.
