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 2800 Dalia Cir, Hidalgo, TX, 78557 generates $1,956/mo in rent and, after a $1,023/mo payment, leaves $409/mo in cash flow. Total monthly income is $1,956/mo, and annual cash flow is $4,907/yr on $69,284 invested. Return on cash invested sits at 26.99% in year one, and rental yield is 11.23% on a $209,000 entry. Equity gained on principal adds $1,349/yr, while 5% annual appreciation builds toward $57,743 over five years. Five-year ROI reaches 142.41% and total cumulative return in cash sums $98,666. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,956/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
7,339 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 |
|---|---|---|
| 2024-10-29 | Price change | $209,000 |
| 2024-10-08 | Listed for sale | $218,000 |
| 2008-04-03 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $172,947 | -0.91% |
| 2023-12-27 | $4198.45 | 4.47% | $174,528 | 8.58% |
| 2022-12-27 | $4018.99 | 33.09% | $160,740 | 35.76% |
Listed by: Marilyn Cortez • Bordertown Realty, Llc
Mls Name: Greater McAllen AOR
Mls ID: #450292
Disclaimer: Listing information is deemed reliable, but not guaranteed.
