San Felipe Plan, The Orchards of San JuanSan JuanTX78589
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
Investment property for sale in San Juan at San Felipe Plan, The Orchards of San Juan, San Juan, TX, 78589 earns $539/mo cash flow from $2,591/mo rent with a $1,385/mo payment. Total monthly income totals $2,591/mo, and annual cash flow totals $6,464/yr on $93,811 capital. ROI tracks 26.8% on current figures, and rental yield reads 10.99% at a $282,990 purchase. Equity gained on principal adds $1,826/yr, and 5% annual appreciation supports $78,185 over five years. Five-year ROI reaches 141.21% and total cumulative return in cash sums $132,467. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,591/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$40 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78589, San Juan, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
11,788
Single Family
11,538
Multi-Family
250
Businesses
781
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices