2903 Esteban St #1, Mission, TX, 78574 | $437/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
980 sft

1418 N Beech Ave #6, McAllen, TX, 78501

3 Bed
2 Bath
1787 sft

600 W Fern Ave APT 6, McAllen, TX, 78501

3 Bed
3 Bath
1206 sft

116 S 49th St APT 1, McAllen, TX, 78501

3 Bed
2 Bath
1356 sft

8818 S Mould Dr, Pharr, TX, 78577

Nearby investment properties with comparable prices

2 Bed
3 Bath
1248 sft

1903 Western Rd, Mission, TX, 78572

3 Bed
3 Bath
1420 sft

1412 E Keeton Ave #13, McAllen, TX, 78503

3 Bed
2 Bath
1680 sft

1209 Bobby Dr, Donna, TX, 78537

2 Bed
3 Bath
1190 sft

1200 E Pineridge Ave APT 1, McAllen, TX, 78503

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Mission at 2903 Esteban St #1, Mission, TX, 78574 earns $437/mo cash flow from $1,710/mo rent with a $876/mo payment. Total monthly income totals $1,710/mo, and annual cash flow totals $5,247/yr on $59,339 capital. ROI tracks 28.75% on current figures, and rental yield reads 11.46% at a $179,000 purchase. Equity gained on principal adds $1,155/yr, and 5% annual appreciation supports $49,454 over five years. Five-year ROI reaches 151.54% and total cumulative return in cash sums $89,919. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,710/mo property income instead of your personal income.

Condo

Built in 2025

10,811 sqft lot

$N/A/sqft

No HOA