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 Del Rio at 300 San Juan St, Del Rio, TX, 78840 generates $1,727/mo in rent and, after a $1,101/mo payment, leaves $127/mo in cash flow. Total monthly income is $1,727/mo, and annual cash flow is $1,527/yr on $74,588 invested. Return on cash invested sits at 21.96% in year one, and rental yield is 9.21% on a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 115.08% and total cumulative return in cash sums $85,833. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,727/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78840, Del Rio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,647 (100%) |
| Owner Occupied HU | 10,623 (57.0%) |
| Renter Occupied HU | 5,537 (29.7%) |
| Vacant Housing Units | 2,487 (13.3%) |
| Median Home Value | $181,029 |
| Average Home Value | $222,331 |
Residential
18,108
Single Family
17,130
Multi-Family
978
Businesses
1,131
Date | Event | Price |
|---|---|---|
| 2025-03-04 | Listed for sale | $225,000 |
| 2024-08-16 | Sold | N/A |
| 2023-06-14 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-04 | N/A | N/A | $172,651 | 29.69% |
| 2023-03-04 | $2933.17 | 1911.09% | $133,126 | 2108.83% |
| 2022-03-04 | $145.85 | 1.38% | $6,027 | N/A |
Listed by: Roberto Orozco • Keller Williams Realty Del Rio
Mls Name: Del Rio BOR
Mls ID: #206765
Disclaimer: Based on information from the Multiple Listing Service of the Del Rio Board of REALTORS as of 2025-03-04 01:44:27 PST. All information provided is deemed reliable but is not guaranteed and should be independently verified. The Del Rio Board of REALTORS provides the MLS and all content therein AS IS and without any warranty, express or implied.
