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 Atascosa at 10085 Shepherd Rd, Atascosa, TX, 78002 offers a 9.95% rental yield on a $188,100 purchase with $1,560/mo rent. Total monthly income registers $1,560/mo, and a $921/mo payment leaves $167/mo available for distribution. Annual cash flow reaches $2,006/yr on $62,355 to close, and return on cash invested stands at 23.13% in year one. Equity gained on principal adds $1,214/yr while 5% annual appreciation supports $51,969 over five years. Portfolio math shows five-year ROI at 121.77% and total cumulative return in cash at $75,928. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,560/mo property income against a $921/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1976
1 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78002, Atascosa, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,004 (100%) |
| Owner Occupied HU | 2,233 (74.3%) |
| Renter Occupied HU | 506 (16.8%) |
| Vacant Housing Units | 265 ( 8.8%) |
| Median Home Value | $277,130 |
| Average Home Value | $322,754 |
Residential
2,467
Single Family
2,467
Multi-Family
0
Businesses
81
Date | Event | Price |
|---|---|---|
| 2025-06-02 | Listing removed | $2,000,000 |
| 2023-11-30 | Listed for sale | $2,000,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $3780.88 | 4.35% | $188,100 | 4.49% |
| 2023-06-25 | $3623.41 | 377.88% | $180,020 | 26.84% |
| 2022-06-25 | $758.22 | 2.42% | $141,922 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
