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 504 Pine Oak St, Donna, TX, 78537 priced at $244,000 converts $3,086/mo rent into $1,351/mo cash flow after a $1,194/mo obligation. Total monthly income equals $3,086/mo, and annual cash flow totals $16,214/yr on $80,886 invested. Return on cash invested prints 39.95% in year one, and rental yield reads 15.18% against a $244,000 entry. Equity gained on principal adds $1,574/yr, while 5% annual appreciation compiles into $67,413 by year five. Five-year ROI reaches 211.6% and total cumulative return in cash sums $171,154. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,086/mo property income covering a $1,194/mo payment, not borrower’s personal income.
Single Family
Built in 2023
5,959 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 |
|---|---|---|
| 2024-08-19 | Price change | $244,000 |
| 2024-08-05 | Price change | $249,500 |
| 2024-06-10 | Price change | $244,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $878.64 | 23.46% | $44,710 | 27.12% |
| 2022-08-31 | $711.70 | 88.60% | $35,172 | 90.32% |
| 2021-08-31 | $377.36 | N/A | $18,480 | N/A |
Listed by: Cindy Cantu • Home Point Realty Llc
Mls Name: Greater McAllen AOR
Mls ID: #440188
Disclaimer: Listing information is deemed reliable, but not guaranteed.
