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 Antonio at 12004 Mutton Busting Drive, San Antonio, TX, 78254 generates $2,610/mo in rent and, after a $1,663/mo payment, leaves $194/mo in cash flow. Total monthly income is $2,610/mo, and annual cash flow is $2,325/yr on $112,650 invested. Return on cash invested sits at 21.97% in year one, and rental yield is 9.22% on a $339,820 entry. Equity gained on principal adds $2,193/yr, while 5% annual appreciation builds toward $93,886 over five years. Five-year ROI reaches 115.12% and total cumulative return in cash sums $129,682. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,610/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78254, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,783 (100%) |
| Owner Occupied HU | 25,306 (79.6%) |
| Renter Occupied HU | 5,149 (16.2%) |
| Vacant Housing Units | 1,328 ( 4.2%) |
| Median Home Value | $350,768 |
| Average Home Value | $375,437 |
Residential
30,371
Single Family
28,821
Multi-Family
1,550
Businesses
401
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Clay Woodard • Move Up America
Mls Name: LERA MLS
Mls ID: #1922413
