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% |
Investment property for sale in Hidalgo at 3107 Laurel St, Hidalgo, TX, 78557 listed at $189,000 pairs $1,751/mo rent with a $925/mo payment to leave $313/mo cash flow. Total monthly income runs $1,751/mo, and annual cash flow reaches $3,754/yr on $62,654 cash to close. Return on cash invested measures 25.9% in year one, and rental yield registers 11.12% at a $189,000 basis. Equity gained on principal adds $1,220/yr, and annual property appreciation at 5% supports $52,217 by year five. Five-year ROI tracks 136.83% and total cumulative return in cash totals $85,726. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,751/mo property income relative to a $925/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
6,242 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 |
|---|---|---|
| 2025-05-26 | Listed for sale | $189,000 |
| 2024-10-01 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | $4267.56 | -0.76% | $177,092 | -0.93% |
| 2023-05-27 | $4300.16 | 8.86% | $178,756 | 13.15% |
| 2022-05-27 | $3950.16 | 13.89% | $157,987 | 16.18% |
Listed by: Gabriel Ugalde • Nexthome Rgv Realty
Mls Name: Greater McAllen AOR
Mls ID: #472138
Disclaimer: Listing information is deemed reliable, but not guaranteed.
