San Sebastian Plan, Las Arboledas, Hidalgo, TX, 78557 | $398/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

San Sebastian Plan, Las Arboledas, Hidalgo, TX, 78557 | $398/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2252 sft

2001 E Dalia St, Hidalgo, TX, 78557

6 Bed
9 Bath
9477 sft

2602 Brazil St, Hidalgo, TX, 78557

4 Bed
2 Bath
1652 sft

San Angel Plan, Las Arboledas, Hidalgo, TX, 78557

4 Bed
4 Bath
2887 sft

308 N 30th St, Hidalgo, TX, 78557

Nearby investment properties with comparable prices

4 Bed
2 Bath
1826 sft

303 N 15th St, Hidalgo, TX, 78557

3 Bed
2 Bath
1666 sft

704 S 17th St, Hidalgo, TX, 78557

3 Bed
2 Bath
1572 sft

3107 E Ebano Ave, Hidalgo, TX, 78557

3 Bed
3 Bath
1829 sft

San Gabriel Plan, Las Arboledas, Hidalgo, TX, 78557

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Hidalgo at San Sebastian Plan, Las Arboledas, Hidalgo, TX, 78557 priced at $259,990 converts $2,280/mo rent into $398/mo cash flow after a $1,273/mo obligation. Total monthly income equals $2,280/mo, and annual cash flow totals $4,772/yr on $86,187 invested. Return on cash invested prints 25.45% in year one, and rental yield reads 10.52% against a $259,990 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation compiles into $71,830 by year five. Five-year ROI reaches 133.92% and total cumulative return in cash sums $115,418. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,280/mo property income covering a $1,273/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$33 monthly HOA

More details about the property

The San Sebastian Floor Plan is a thoughtfully crafted single-story design that perfectly balances space, functionality, and style. With four bedrooms and two bathrooms, this layout is ideal for growing families or those who love to host guests. The master bedroom is a private oasis featuring a spacious walk-in closet and a luxurious master bathroom, providing comfort and convenience. The additional three bedrooms are well-placed to ensure privacy and share access to a full bathroom, making it perfect for family or guest accommodations. The open-concept living area includes a living room, dining room, and a modern kitchen with a large island and a pantry, making it the heart of the home and ideal for entertaining. A covered patio option extends the living space outdoors, offering a serene spot for relaxation or gatherings. The utility room, located near the foyer, adds practicality and ease for everyday tasks. An attached two-car garage ensures convenient access and additional storage space giving a total of 2298 Ft2. With its 1858 Ft2 of living combination of elegant features, functional layout, and modern touches, the San Sebastian Floor Plan is designed to provide a warm and inviting home for families of all sizes.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78557, Hidalgo, TX area.

Housing Distribution

Housing Statistics

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