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 10954 RUSTIC SPOKE, San Antonio, TX, 78245 generates $3,778/mo in rent and, after a $1,366/mo payment, leaves $1,668/mo in cash flow. Total monthly income is $3,778/mo, and annual cash flow is $20,022/yr on $92,489 invested. Return on cash invested sits at 41.56% in year one, and rental yield is 16.25% on a $279,000 entry. Equity gained on principal adds $1,800/yr, while 5% annual appreciation builds toward $77,083 over five years. Five-year ROI reaches 220.74% and total cumulative return in cash sums $204,163. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,778/mo property income rather than buyer’s personal income.
Single Family
Built in 2012
4,704 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78245, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 39,528 (100%) |
| Owner Occupied HU | 25,155 (63.6%) |
| Renter Occupied HU | 11,034 (27.9%) |
| Vacant Housing Units | 3,339 ( 8.4%) |
| Median Home Value | $281,142 |
| Average Home Value | $294,350 |
Residential
37,810
Single Family
31,340
Multi-Family
6,470
Businesses
930
Date | Event | Price |
|---|---|---|
| 2024-08-30 | Price change | $279,000 |
| 2024-08-17 | Listed for sale | $285,000 |
| 2024-07-10 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $6132.41 | 2.58% | $307,750 | 11.85% |
| 2022-08-30 | $5977.93 | 27.03% | $275,150 | 25.31% |
| 2021-08-30 | $4705.97 | N/A | $219,570 | 6.73% |
Listed by: Aya Hussein • Resi Realty, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1801935
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.
