San Sebastian Plan, The Orchards of San Juan, San Juan, TX, 78589 | $508/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, The Orchards of San Juan, San Juan, TX, 78589 | $508/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1503 sft

1829 N Mangrove St, San Juan, TX, 78589

4 Bed
2 Bath
1503 sft

1825 N Mangrove St, San Juan, TX, 78589

4 Bed
2 Bath
1600 sft

905 E 38th St, San Juan, TX, 78589

4 Bed
2 Bath
1448 sft

1107 E Boxwood Ave, San Juan, TX, 78589

Nearby investment properties with comparable prices

3 Bed
2 Bath
1421 sft

1200 E Boxwood Ave, San Juan, TX, 78589

3 Bed
2 Bath
1442 sft

2304 E Tamarindo Ave, Hidalgo, TX, 78557

3 Bed
2 Bath
1442 sft

2409 E Sabinal Ave, Hidalgo, TX, 78503

4 Bed
2 Bath
1652 sft

San Angel 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 San Juan at San Sebastian Plan, The Orchards of San Juan, San Juan, TX, 78589 offers $2,340/mo rent that, after a $1,233/mo payment, leaves $508/mo cash flow. Total monthly income is $2,340/mo, and annual cash flow is $6,101/yr on $83,535 cash. Return on cash invested measures 27.21% in year one, and rental yield stands at 11.14% at a $251,990 entry. Equity gained on principal adds $1,626/yr while 5% annual appreciation compounds into $69,620 by year five. Five-year ROI records 143.45% and total cumulative return in cash reaches $119,831. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,340/mo property income versus a $1,233/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

$40 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: 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