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 10411 rocking m, Helotes, TX, 78023 priced at $389,000 converts $3,528/mo rent into $716/mo cash flow after a $1,904/mo obligation. Total monthly income equals $3,528/mo, and annual cash flow totals $8,588/yr on $128,954 invested. Return on cash invested prints 26.57% in year one, and rental yield reads 10.88% against a $389,000 entry. Equity gained on principal adds $2,510/yr, while 5% annual appreciation compiles into $107,474 by year five. Five-year ROI reaches 139.92% and total cumulative return in cash sums $180,426. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,528/mo property income covering a $1,904/mo payment, not borrower’s personal income.
Single Family
Built in 1967
0.71 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-01 | Price change | $389,000 |
| 2024-07-21 | Listed for sale | $399,000 |
| 2024-07-18 | Contingent | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $7010.12 | -3.47% | $339,220 | 5.13% |
| 2022-08-13 | $7262.09 | 36.99% | $322,670 | 37.31% |
| 2021-08-13 | $5301.34 | N/A | $235,000 | 5.38% |
Listed by: Gregory Braswell • 43 Realty, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1790390
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.
