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 10251 Crystal Vw, Universal City, TX, 78148 priced at $259,000 converts $2,972/mo rent into $1,011/mo cash flow after a $1,268/mo obligation. Total monthly income equals $2,972/mo, and annual cash flow totals $12,133/yr on $85,859 invested. Return on cash invested prints 34.04% in year one, and rental yield reads 13.77% against a $259,000 entry. Equity gained on principal adds $1,671/yr, while 5% annual appreciation compiles into $71,557 by year five. Five-year ROI reaches 180.48% and total cumulative return in cash sums $154,960. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,972/mo property income covering a $1,268/mo payment, not borrower’s personal income.
Single Family
Built in 2005
6,011 sqft lot
$N/A/sqft
$85 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 |
|---|---|---|
| 2024-08-24 | Listed for sale | $259,000 |
| 2024-02-13 | Listing removed | N/A |
| 2024-02-08 | Price change | $182,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $5384.51 | -10.16% | $234,570 | -2.01% |
| 2022-08-30 | $5993.72 | 35.83% | $239,390 | 36.82% |
| 2021-08-30 | $4412.65 | N/A | $174,970 | 3.29% |
Listed by: Michaela Aden • Premier Realty Group
Mls Name: SABOR
Mls Provider:
Mls ID: #1803613
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.
