Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
No similar price properties found nearby.
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Mission at 3104 San Sebastian St, Mission, TX, 78572 listed at $325,000 pairs $3,061/mo rent with a $1,591/mo payment to leave $750/mo cash flow. Total monthly income runs $3,061/mo, and annual cash flow reaches $8,995/yr on $107,738 cash to close. Return on cash invested measures 28.26% in year one, and rental yield registers 11.3% at a $325,000 basis. Equity gained on principal adds $2,097/yr, and annual property appreciation at 5% supports $89,792 by year five. Five-year ROI tracks 148.84% and total cumulative return in cash totals $160,357. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,061/mo property income relative to a $1,591/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2007
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78572, Mission, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,595 (100%) |
| Owner Occupied HU | 19,579 (55.0%) |
| Renter Occupied HU | 7,871 (22.1%) |
| Vacant Housing Units | 8,145 (22.9%) |
| Median Home Value | $167,541 |
| Average Home Value | $212,677 |
Residential
33,840
Single Family
25,268
Multi-Family
8,572
Businesses
2,459
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
No similar rental properties found nearby.
No similar price properties found nearby.
Listed by: Jonathan Sabzbagh • Imperio Real Estate Llc
Mls Name: Greater McAllen AOR
Mls ID: #475989
