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 2021 Trinity St, Donna, TX, 78537 priced at $197,000 pairs $1,505/mo rent with $104/mo cash flow after a $964/mo payment. Total monthly income equals $1,505/mo, and annual cash flow comes to $1,252/yr on $65,306 invested. Return on cash invested is 21.83% in year one, and rental yield stands at 9.17% on a $197,000 basis. Equity gained on principal adds $1,271/yr, and 5% annual appreciation accumulates to $54,427 by year five. Five-year ROI measures 114.39% and total cumulative return in cash reaches $74,702. For financing, Ziffy Mortgage’s DSCR program evaluates $1,505/mo property income against a $964/mo payment instead of your W2s, 1099s, or Tax returns.
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 |
|---|---|---|
| 2025-01-03 | Listed for sale | $197,000 |
| 2024-12-09 | Listing removed | $197,000 |
| 2024-10-28 | Listed for sale | $197,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Maria Guerra • Element Realty, Llc
Mls Name: Greater McAllen AOR
Mls ID: #457901
Disclaimer: Listing information is deemed reliable, but not guaranteed.
