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 Hidalgo at 2204 Esperanza Ave, Hidalgo, TX, 78557 priced at $219,000 converts $1,761/mo rent into $123/mo cash flow after a $1,072/mo obligation. Total monthly income equals $1,761/mo, and annual cash flow totals $1,481/yr on $72,599 invested. Return on cash invested prints 21.95% in year one, and rental yield reads 9.65% against a $219,000 entry. Equity gained on principal adds $1,413/yr, while 5% annual appreciation compiles into $60,506 by year five. Five-year ROI reaches 115.5% and total cumulative return in cash sums $83,853. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,761/mo property income covering a $1,072/mo payment, not borrower’s personal income.
Single Family
Built in 2003
6,128 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78557, Hidalgo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,383 (100%) |
| Owner Occupied HU | 3,208 (73.2%) |
| Renter Occupied HU | 931 (21.2%) |
| Vacant Housing Units | 244 ( 5.6%) |
| Median Home Value | $182,615 |
| Average Home Value | $200,906 |
Residential
3,624
Single Family
3,520
Multi-Family
104
Businesses
546
Date | Event | Price |
|---|---|---|
| 2025-04-16 | Listed for sale | $219,000 |
| 2016-06-14 | Listing removed | $168,000 |
| 2013-08-28 | Listed for sale | $168,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $4596.98 | 0.17% | $190,762 | N/A |
| 2023-04-17 | $4588.97 | 4.32% | $190,762 | 8.42% |
| 2022-04-17 | $4399.04 | 15.04% | $175,941 | 17.35% |
Listed by: Juan Jose Elizondo • Re/Max Elite
Mls Name: Greater McAllen AOR
Mls ID: #468026
Disclaimer: Listing information is deemed reliable, but not guaranteed.
