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% |
Investment property for sale in La Vernia at 116 W MAGNOLIA CIR, La Vernia, TX, 78121 uses $180,950 cash to close to unlock $10,232/yr annual cash flow and $853/mo monthly cash flow. Total monthly income runs $4,818/mo, and a $2,692/mo payment keeps the spread at $853/mo. Purchase price stands at $550,000, and rental yield measures 10.51% with $4,818/mo rent. Return on cash invested shows 25.71% in year one, and 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 135.3% and total cumulative return in cash records $244,822. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,818/mo property income covering a $2,692/mo payment rather than investor’s personal income.
Single Family
Built in 2021
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 |
|---|---|---|
| 2024-06-12 | Price change | $550,000 |
| 2024-02-11 | Listed for sale | $575,000 |
| 2023-09-11 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7088.29 | -15.35% | $437,074 | 10.00% |
| 2022-08-14 | $8374.06 | 756.48% | $397,340 | 771.17% |
| 2021-08-14 | $977.73 | N/A | $45,610 | N/A |
Listed by: Melissa Le Blanc • Dillingham & Toone Real Estate
Mls Name: SABOR
Mls Provider:
Mls ID: #1750887
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.
