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 11139 Hill Top Loop, Helotes, TX, 78023 priced at $435,000 pairs $5,486/mo rent with $2,301/mo cash flow after a $2,129/mo payment. Total monthly income equals $5,486/mo, and annual cash flow comes to $27,616/yr on $144,203 invested. Return on cash invested is 39.06% in year one, and rental yield stands at 15.13% on a $435,000 basis. Equity gained on principal adds $2,807/yr, and 5% annual appreciation accumulates to $120,182 by year five. Five-year ROI measures 207.03% and total cumulative return in cash reaches $298,548. For financing, Ziffy Mortgage’s DSCR program evaluates $5,486/mo property income against a $2,129/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
7,309 sqft lot
$N/A/sqft
$275 annually 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 |
|---|---|---|
| 2024-07-25 | Price change | $435,000 |
| 2024-06-06 | Price change | $432,000 |
| 2024-04-25 | Listed for sale | $435,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $8043.87 | 1.48% | $432,950 | 11.13% |
| 2022-08-13 | $7926.54 | 14.86% | $389,590 | 13.71% |
| 2021-08-13 | $6901.24 | N/A | $342,620 | 5.81% |
Listed by: Elizabeth Busby • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1769759
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.
