404 Royal Dr, San Juan, TX, 78589 | $645/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

404 Royal Dr, San Juan, TX, 78589 | $645/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
2715 sft

3012 San Sebastian St, Mission, TX, 78572

5 Bed
3 Bath
2694 sft

316 E Nanette Dr, Pharr, TX, 78577

3 Bed
3 Bath
1976 sft

406 Imperial Dr, San Juan, TX, 78589

4 Bed
3 Bath
2398 sft

3003 San Armando, Mission, TX, 78572

Nearby investment properties with comparable prices

3 Bed
2 Bath
1558 sft

2903 Uva Ave, Hidalgo, TX, 78557

3 Bed
3 Bath
1928 sft

3205 San Esteban St, Mission, TX, 78572

3 Bed
4 Bath
1508 sft

608 Makayla Dr, San Juan, TX, 78589

4 Bed
2 Bath
1811 sft

401 N 30th St, Hidalgo, TX, 78557

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in San Juan at 404 Royal Dr, San Juan, TX, 78589 listed at $289,000 pairs $2,701/mo rent with a $1,415/mo payment to leave $645/mo cash flow. Total monthly income runs $2,701/mo, and annual cash flow reaches $7,745/yr on $95,804 cash to close. Return on cash invested measures 27.99% in year one, and rental yield registers 11.22% at a $289,000 basis. Equity gained on principal adds $1,865/yr, and annual property appreciation at 5% supports $79,845 by year five. Five-year ROI tracks 147.43% and total cumulative return in cash totals $141,242. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,701/mo property income relative to a $1,415/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2022

5,998 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautifully maintained four bedroom, two and a half bathroom home in the heart of San Juan, Texas. This property offers exceptional convenience with schools located just a short walk away. Step inside to a spacious open floor plan designed for comfortable living and effortless entertaining. The living area flows seamlessly into a bright kitchen featuring a large island, an oversized pantry, and abundant cabinet space. The primary bedroom provides a true retreat with its private en suite bathroom complete with dual sinks and a generous walk-in shower. Three additional bedrooms offer flexibility for family, guests, or a home office. The large backyard includes a covered patio. A convenient half bath is located in the backyard for added comfort during outdoor events. The home also features a two car garage, along with a dedicated laundry room. This San Juan home offers comfort, space, and an unbeatable location. Schedule your showing today.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78589, San Juan, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,025 (100%)
Owner Occupied HU	9,265 (71.1%)
Renter Occupied HU	2,715 (20.8%)
Vacant Housing Units	1,045 ( 8.0%)
Median Home Value	$138,194
Average Home Value	$162,524