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 San Juan at 608 Makayla Dr, San Juan, TX, 78589 offers $2,160/mo rent that, after a $1,415/mo payment, leaves $104/mo cash flow. Total monthly income is $2,160/mo, and annual cash flow is $1,253/yr on $95,804 cash. Return on cash invested measures 21.22% in year one, and rental yield stands at 8.97% at a $289,000 entry. Equity gained on principal adds $1,865/yr while 5% annual appreciation compounds into $79,845 by year five. Five-year ROI records 111.1% and total cumulative return in cash reaches $106,442. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,160/mo property income versus a $1,415/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
5,998 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78589, San Juan, TX area.
| 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 |
Residential
11,788
Single Family
11,538
Multi-Family
250
Businesses
781
Date | Event | Price |
|---|---|---|
| 2025-07-12 | Listed for sale | $289,000 |
| 2025-07-04 | Listing removed | $289,000 |
| 2024-11-01 | Listed for sale | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ryan J. McDaniel • Effective Real Estate
Mls Name: Greater McAllen AOR
Mls ID: #475278
Disclaimer: Listing information is deemed reliable, but not guaranteed.
