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 113 N MAHOGANY PATH, La Vernia, TX, 78121 priced at $399,999 converts $3,264/mo rent into $365/mo cash flow after a $1,958/mo obligation. Total monthly income equals $3,264/mo, and annual cash flow totals $4,382/yr on $132,600 invested. Return on cash invested prints 23.21% in year one, and rental yield reads 9.79% against a $399,999 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation compiles into $110,512 by year five. Five-year ROI reaches 121.98% and total cumulative return in cash sums $161,739. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,264/mo property income covering a $1,958/mo payment, not borrower’s personal income.
Single Family
Built in 2020
0.30 Acres lot
$N/A/sqft
$650 annually 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 |
|---|---|---|
| 2024-07-18 | Price change | $399,999 |
| 2024-05-23 | Price change | $410,000 |
| 2024-02-29 | Listed for sale | $420,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
12"+ Attic Insulation
Listed by: Shane Neal • Keller Williams City-View
Mls Name: SABOR
Mls Provider:
Mls ID: #1754877
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.
