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 Helotes at 10132 ROSEANGEL LN, Helotes, TX, 78023 offers $2,280/mo rent that, after a $1,322/mo payment, leaves $211/mo cash flow. Total monthly income is $2,280/mo, and annual cash flow is $2,532/yr on $89,505 cash. Return on cash invested measures 22.74% in year one, and rental yield stands at 10.13% at a $270,000 entry. Equity gained on principal adds $1,742/yr while 5% annual appreciation compounds into $74,596 by year five. Five-year ROI records 119.93% and total cumulative return in cash reaches $107,341. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,280/mo property income versus a $1,322/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
7,623 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood data shown for ZIP Code: 78023, Helotes, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,892 (100%) |
| Owner Occupied HU | 8,764 (80.5%) |
| Renter Occupied HU | 1,676 (15.4%) |
| Vacant Housing Units | 452 ( 4.1%) |
| Median Home Value | $417,994 |
| Average Home Value | $464,820 |
Residential
10,523
Single Family
10,211
Multi-Family
312
Businesses
994
Date | Event | Price |
|---|---|---|
| 2024-11-24 | Price change | $270,000 |
| 2024-10-29 | Price change | $274,900 |
| 2024-10-05 | Price change | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $242,000 | -5.24% |
| 2023-12-27 | $5865.02 | -3.74% | $255,370 | 3.75% |
| 2022-12-27 | $6092.82 | 30.45% | $246,130 | 30.68% |
Listed by: Bryan Treat • Orchard Brokerage
Mls Name: SABOR
Mls Provider:
Mls ID: #1788503
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.
