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 Pharr at 404 W Flores St, Pharr, TX, 78577 offers $1,103/mo rent that, after a $683/mo payment, leaves $100/mo cash flow. Total monthly income is $1,103/mo, and annual cash flow is $1,194/yr on $46,244 cash. Return on cash invested measures 22.49% in year one, and rental yield stands at 9.49% at a $139,500 entry. Equity gained on principal adds $900/yr while 5% annual appreciation compounds into $38,541 by year five. Five-year ROI records 118.09% and total cumulative return in cash reaches $54,609. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,103/mo property income versus a $683/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
6,019 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78577, Pharr, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,728 (100%) |
| Owner Occupied HU | 15,997 (53.8%) |
| Renter Occupied HU | 9,877 (33.2%) |
| Vacant Housing Units | 3,854 (13.0%) |
| Median Home Value | $138,178 |
| Average Home Value | $174,875 |
Residential
27,906
Single Family
23,156
Multi-Family
4,750
Businesses
2,398
Date | Event | Price |
|---|---|---|
| 2025-08-30 | Listed for sale | $139,500 |
| 2025-07-31 | Sold | N/A |
| 2025-07-08 | Pending sale | $118,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-30 | $2451.16 | -0.55% | $91,390 | -0.62% |
| 2023-08-30 | $2464.76 | 6.96% | $91,962 | 11.94% |
| 2022-08-30 | $2304.28 | 25.64% | $82,152 | 27.95% |
Listed by: Diego Martinez • Golden Valley Real Estate
Mls Name: Greater McAllen AOR
Mls ID: #479532
Disclaimer: Listing information is deemed reliable, but not guaranteed.
