Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
No similar price properties found nearby.
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Hidalgo at 704 E Bugambilia Ave, Hidalgo, TX, 78557 offers a 10.02% rental yield on a $169,000 purchase with $1,411/mo rent. Total monthly income registers $1,411/mo, and a $827/mo payment leaves $209/mo available for distribution. Annual cash flow reaches $2,513/yr on $56,024 to close, and return on cash invested stands at 24.39% in year one. Equity gained on principal adds $1,091/yr while 5% annual appreciation supports $46,692 over five years. Portfolio math shows five-year ROI at 128.12% and total cumulative return in cash at $71,779. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,411/mo property income against a $827/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1993
5,998 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78557, Hidalgo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,383 (100%) |
| Owner Occupied HU | 3,208 (73.2%) |
| Renter Occupied HU | 931 (21.2%) |
| Vacant Housing Units | 244 ( 5.6%) |
| Median Home Value | $182,615 |
| Average Home Value | $200,906 |
Residential
3,624
Single Family
3,520
Multi-Family
104
Businesses
546
Date | Event | Price |
|---|---|---|
| 2025-05-01 | Listed for sale | $169,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $1236.23 | 10.84% | $100,260 | 10.00% |
| 2023-05-01 | $1115.35 | -28.06% | $91,145 | 10.00% |
| 2022-05-01 | $1550.39 | -2.13% | $82,859 | 10.00% |
No similar rental properties found nearby.
No similar price properties found nearby.
Listed by: Brittany Rivas • Imperio Real Estate Llc
Mls Name: Greater McAllen AOR
Mls ID: #470234
Disclaimer: Listing information is deemed reliable, but not guaranteed.
