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 San Antonio at 1026 Water Lily, San Antonio, TX, 78260 priced at $479,000 converts $3,203/mo rent into after a $2,344/mo obligation. Total monthly income equals $3,203/mo. Return on cash invested prints 17.85% in year one, and rental yield reads 8.02% against a $479,000 entry. Equity gained on principal adds $3,091/yr, while 5% annual appreciation compiles into $132,339 by year five. Five-year ROI reaches 93.2% and total cumulative return in cash sums $147,999. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,203/mo property income covering a $2,344/mo payment, not borrower’s personal income.
Single Family
Built in 2006
10,410 sqft lot
$N/A/sqft
$209 quarterly HOA
Neighborhood data shown for ZIP Code: 78260, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,827 (100%) |
| Owner Occupied HU | 12,013 (75.9%) |
| Renter Occupied HU | 2,891 (18.3%) |
| Vacant Housing Units | 923 ( 5.8%) |
| Median Home Value | $477,115 |
| Average Home Value | $509,391 |
Residential
14,830
Single Family
13,560
Multi-Family
1,270
Businesses
194
Date | Event | Price |
|---|---|---|
| 2025-04-03 | Listed for sale | $479,000 |
| 2018-07-27 | Listing removed | $298,000 |
| 2018-07-20 | Price change | $298,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | $3000.30 | 4.52% | $432,360 | 9.77% |
| 2023-04-03 | $2870.46 | 7.01% | $393,879 | 10.00% |
| 2022-04-03 | $2682.39 | 10.65% | $358,072 | 10.00% |
Listed by: Christopher Sandahl • Steps Realty, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1855239
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.
