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% |
Rental property for sale in Universal City at 10106 EVENING LAUREL, Universal City, TX, 78148 priced at $259,900 pairs $1,980/mo rent with $25/mo cash flow after a $1,272/mo payment. Total monthly income equals $1,980/mo, and annual cash flow comes to $298/yr on $86,157 invested. Return on cash invested is 20.26% in year one, and rental yield stands at 9.14% on a $259,900 basis. Equity gained on principal adds $1,677/yr, and 5% annual appreciation accumulates to $71,806 by year five. Five-year ROI measures 106.44% and total cumulative return in cash reaches $91,702. For financing, Ziffy Mortgage’s DSCR program evaluates $1,980/mo property income against a $1,272/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2003
6,577 sqft lot
$N/A/sqft
$82 quarterly 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 |
|---|---|---|
| 2024-08-02 | Listed for sale | $259,900 |
| 2024-07-31 | Listing removed | N/A |
| 2024-06-20 | Price change | $265,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5272.04 | 29.20% | $229,670 | 21.34% |
| 2022-08-14 | $4080.55 | 3.17% | $189,277 | 10.00% |
| 2021-08-14 | $3955.18 | N/A | $172,070 | 4.13% |
What's Special
Pull Down Stairs
Listed by: Steven Comacho • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1798071
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.
