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 Donna at 402 S Main St, Donna, TX, 78537 listed at $225,000 pairs $1,804/mo rent with a $1,101/mo payment to leave $175/mo cash flow. Total monthly income runs $1,804/mo, and annual cash flow reaches $2,095/yr on $74,588 cash to close. Return on cash invested measures 22.72% in year one, and rental yield registers 9.62% at a $225,000 basis. Equity gained on principal adds $1,452/yr, and annual property appreciation at 5% supports $62,163 by year five. Five-year ROI tracks 119.29% and total cumulative return in cash totals $88,977. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,804/mo property income relative to a $1,101/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1965
0.55 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78537, Donna, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,454 (100%) |
| Owner Occupied HU | 11,661 (63.2%) |
| Renter Occupied HU | 3,896 (21.1%) |
| Vacant Housing Units | 2,897 (15.7%) |
| Median Home Value | $88,249 |
| Average Home Value | $132,106 |
Residential
15,721
Single Family
14,656
Multi-Family
1,065
Businesses
756
Date | Event | Price |
|---|---|---|
| 2025-09-04 | Listed for sale | $225,000 |
| 2025-03-10 | Listing removed | $225,000 |
| 2025-01-07 | Price change | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-04 | $4089.76 | 0.82% | $204,355 | -1.00% |
| 2023-09-04 | $4056.69 | 12.69% | $206,426 | 16.03% |
| 2022-09-04 | $3599.93 | 635.10% | $177,906 | 77.34% |
Listed by: Homero Olivares • Tnt Real Estate
Mls Name: Greater McAllen AOR
Mls ID: #480041
Disclaimer: Listing information is deemed reliable, but not guaranteed.
