Marigold Plan, Harvest CovesMcAllenTX78504
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in McAllen at Marigold Plan, Harvest Coves, McAllen, TX, 78504 offers $2,400/mo rent that, after a $1,253/mo payment, leaves $580/mo cash flow. Total monthly income is $2,400/mo, and annual cash flow is $6,955/yr on $84,861 cash. Return on cash invested measures 28.1% in year one, and rental yield stands at 11.25% at a $255,990 entry. Equity gained on principal adds $1,652/yr while 5% annual appreciation compounds into $70,725 by year five. Five-year ROI records 148.02% and total cumulative return in cash reaches $125,611. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,400/mo property income versus a $1,253/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78504, Mcallen, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,981 (100%) |
| Owner Occupied HU | 14,971 (68.1%) |
| Renter Occupied HU | 5,753 (26.2%) |
| Vacant Housing Units | 1,257 ( 5.7%) |
| Median Home Value | $224,388 |
| Average Home Value | $263,654 |
Housing Distribution
Address Breakdown
Residential
22,123
Single Family
19,065
Multi-Family
3,058
Businesses
2,269
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices