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 Mission at 3205 San Esteban St, Mission, TX, 78572 offers $2,358/mo rent that, after a $1,415/mo payment, leaves $229/mo cash flow. Total monthly income is $2,358/mo, and annual cash flow is $2,749/yr on $95,804 cash. Return on cash invested measures 22.78% in year one, and rental yield stands at 9.79% at a $289,000 entry. Equity gained on principal adds $1,865/yr while 5% annual appreciation compounds into $79,845 by year five. Five-year ROI records 119.82% and total cumulative return in cash reaches $114,794. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,358/mo property income versus a $1,415/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
5,231 sqft lot
$N/A/sqft
$220 quarterly 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 |
|---|---|---|
| 2025-01-02 | Listed for sale | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $197,861 | -0.88% |
| 2023-02-13 | $4749.91 | 10.78% | $199,626 | 19.05% |
| 2022-02-13 | $4287.55 | 18.06% | $167,686 | 20.58% |
Listed by: Noe Alejandro Lopez • Re/Max Rgv Commercial Group
Mls Name: Greater McAllen AOR
Mls ID: #457759
Disclaimer: Listing information is deemed reliable, but not guaranteed.
