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% |
Total monthly income runs $2,205/mo, and a $1,517/mo payment. Purchase price stands at $309,900, and rental yield measures 8.54% with $2,205/mo rent. Return on cash invested shows 19.44% in year one, and 5% annual appreciation builds toward $85,620 over five years. Five-year ROI reaches 101.71% and total cumulative return in cash records $104,484. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,205/mo property income covering a $1,517/mo payment rather than investor’s personal income.
Single Family
Built in 2020
7,169 sqft lot
$N/A/sqft
$250 annually HOA
Neighborhood data shown for ZIP Code: 78552, Harlingen, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,154 (100%) |
| Owner Occupied HU | 10,887 (67.4%) |
| Renter Occupied HU | 3,097 (19.2%) |
| Vacant Housing Units | 2,170 (13.4%) |
| Median Home Value | $200,940 |
| Average Home Value | $229,638 |
Residential
13,840
Single Family
13,132
Multi-Family
708
Businesses
622
Date | Event | Price |
|---|---|---|
| 2025-06-30 | Listed for sale | $309,900 |
| 2024-08-28 | Listing removed | N/A |
| 2024-07-30 | Contingent | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-30 | $5388.72 | 9.66% | $304,161 | 10.00% |
| 2023-06-30 | $4914.00 | -12.24% | $276,510 | 10.00% |
| 2022-06-30 | $5599.41 | N/A | $251,373 | 69.44% |
Listed by: Craig Kullmer • COLDWELL BANKER IMPACT PROPERTIES
Mls Name: RGVMLS
Mls Provider:
Mls ID: #29766390
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
