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 Marcos at 117 Mayacama Loop, San Marcos, TX, 78666 generates $3,620/mo in rent and, after a $1,659/mo payment, leaves $1,175/mo in cash flow. Total monthly income is $3,620/mo, and annual cash flow is $14,095/yr on $112,375 invested. Return on cash invested sits at 32.45% in year one, and rental yield is 12.81% on a $338,990 entry. Equity gained on principal adds $2,187/yr, while 5% annual appreciation builds toward $93,657 over five years. Five-year ROI reaches 171.47% and total cumulative return in cash sums $192,685. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,620/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
5,662 sqft lot
$N/A/sqft
$35 monthly HOA
Neighborhood data shown for ZIP Code: 78666, San Marcos, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 43,075 (100%) |
| Owner Occupied HU | 15,586 (36.2%) |
| Renter Occupied HU | 23,173 (53.8%) |
| Vacant Housing Units | 4,316 (10.0%) |
| Median Home Value | $338,265 |
| Average Home Value | $387,771 |
Residential
35,098
Single Family
22,235
Multi-Family
12,863
Businesses
2,306
Date | Event | Price |
|---|---|---|
| 2024-10-21 | Price change | $333,990 |
| 2024-10-02 | Price change | $338,990 |
| 2024-09-25 | Price change | $343,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kathryn Stredwick • First Texas Brokerage Company
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #7094159
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2024-10-23 03:07:37 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
