Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
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 Universal City at 1005 North, Universal City, TX, 78148 offers a 11.79% rental yield on a $220,000 purchase with $2,161/mo rent. Total monthly income registers $2,161/mo, and a $1,077/mo payment leaves $596/mo available for distribution. Annual cash flow reaches $7,156/yr on $72,930 to close, and return on cash invested stands at 29.72% in year one. Equity gained on principal adds $1,420/yr while 5% annual appreciation supports $60,782 over five years. Portfolio math shows five-year ROI at 156.72% and total cumulative return in cash at $114,299. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,161/mo property income against a $1,077/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1965
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78148, Universal City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,105 (100%) |
| Owner Occupied HU | 4,810 (52.8%) |
| Renter Occupied HU | 3,729 (41.0%) |
| Vacant Housing Units | 566 ( 6.2%) |
| Median Home Value | $300,000 |
| Average Home Value | $324,744 |
Residential
9,074
Single Family
6,759
Multi-Family
2,315
Businesses
734
Date | Event | Price |
|---|---|---|
| 2025-06-15 | Contingent | $220,000 |
| 2025-06-05 | Listed for sale | $220,000 |
| 2025-04-02 | Listing removed | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $3006.62 | 2.44% | $239,070 | 2.70% |
| 2023-06-26 | $2935.07 | 3.01% | $232,780 | 4.88% |
| 2022-06-26 | $2849.27 | 28.08% | $221,950 | 26.02% |
Listed by: Janet Wingrove • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1871214
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
