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 La Vernia at 109 legacy ranch, La Vernia, TX, 78121 priced at $550,000 pairs $4,020/mo rent with $109/mo cash flow after a $2,692/mo payment. Total monthly income equals $4,020/mo, and annual cash flow comes to $1,306/yr on $180,950 invested. Return on cash invested is 20.78% in year one, and rental yield stands at 8.77% on a $550,000 basis. Equity gained on principal adds $3,549/yr, and 5% annual appreciation accumulates to $151,955 by year five. Five-year ROI measures 108.71% and total cumulative return in cash reaches $196,702. For financing, Ziffy Mortgage’s DSCR program evaluates $4,020/mo property income against a $2,692/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2006
1.15 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78121, La Vernia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,910 (100%) |
| Owner Occupied HU | 4,904 (83.0%) |
| Renter Occupied HU | 669 (11.3%) |
| Vacant Housing Units | 337 ( 5.7%) |
| Median Home Value | $401,963 |
| Average Home Value | $415,649 |
Residential
5,818
Single Family
5,818
Multi-Family
0
Businesses
442
Date | Event | Price |
|---|---|---|
| 2025-01-02 | Price change | $550,000 |
| 2024-10-28 | Listed for sale | $565,000 |
| 2019-08-19 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $4509.23 | 12.23% | $319,055 | 10.00% |
| 2023-02-12 | $4017.85 | -24.68% | $290,050 | -1.98% |
| 2022-02-12 | $5334.18 | 6.10% | $295,906 | 10.00% |
Listed by: Alexander Votion • BHHS Don Johnson, REALTORS
Mls Name: SABOR
Mls Provider:
Mls ID: #1819236
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.
