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 Canyon Lake at 1161 grand pass, Canyon Lake, TX, 78133 priced at $585,000 pairs $2,113/mo rent with after a $2,863/mo payment. Total monthly income equals $2,113/mo. Return on cash invested is 7.3% in year one, and rental yield stands at 4.33% on a $585,000 basis. Equity gained on principal adds $3,775/yr, and 5% annual appreciation accumulates to $161,625 by year five. Five-year ROI measures 36.42% and total cumulative return in cash reaches $70,098. For financing, Ziffy Mortgage’s DSCR program evaluates $2,113/mo property income against a $2,863/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78133, Canyon Lake, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,329 (100%) |
| Owner Occupied HU | 8,320 (67.5%) |
| Renter Occupied HU | 1,369 (11.1%) |
| Vacant Housing Units | 2,640 (21.4%) |
| Median Home Value | $475,760 |
| Average Home Value | $540,572 |
Residential
11,204
Single Family
11,203
Multi-Family
1
Businesses
655
Date | Event | Price |
|---|---|---|
| 2025-05-09 | Listed for sale | $585,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-09 | $953.36 | -1.18% | $64,690 | N/A |
| 2023-05-09 | $964.72 | -11.41% | $64,690 | N/A |
| 2022-05-09 | $1089.03 | 156.76% | $64,690 | 173.76% |
What's Special
Pull Down Storage,Pull Down Stairs,Attic - Radiant Barrier Decking
Listed by: Jeremiah Noack • Allison James Estates & Homes
Mls Name: SABOR
Mls Provider:
Mls ID: #1865500
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.
