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 Donna at 405 S 23rd St, Donna, TX, 78537 generates $1,800/mo in rent and, after a $1,040/mo payment, leaves $289/mo in cash flow. Total monthly income is $1,800/mo, and annual cash flow is $3,468/yr on $70,444 invested. Return on cash invested sits at 24.83% in year one, and rental yield is 10.16% on a $212,500 entry. Equity gained on principal adds $1,371/yr, while 5% annual appreciation builds toward $58,710 over five years. Five-year ROI reaches 130.45% and total cumulative return in cash sums $91,892. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,800/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
5,749 sqft 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 |
|---|---|---|
| 2025-06-23 | Listed for sale | $212,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Santiago Mendiola • Tnt Real Estate
Mls Name: Greater McAllen AOR
Mls ID: #474351
Disclaimer: Listing information is deemed reliable, but not guaranteed.
