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 Universal City at 121 andorra, Universal City, TX, 78148 priced at $385,000 converts $2,077/mo rent into after a $1,884/mo obligation. Total monthly income equals $2,077/mo. Return on cash invested prints 13.7% in year one, and rental yield reads 6.47% against a $385,000 entry. Equity gained on principal adds $2,484/yr, while 5% annual appreciation compiles into $106,368 by year five. Five-year ROI reaches 70.76% and total cumulative return in cash sums $90,310. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,077/mo property income covering a $1,884/mo payment, not borrower’s personal income.
Single Family
Built in 1978
6,403 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78148, Universal City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,105 (100%) |
| Owner Occupied HU | 4,810 (52.8%) |
| Renter Occupied HU | 3,729 (41.0%) |
| Vacant Housing Units | 566 ( 6.2%) |
| Median Home Value | $300,000 |
| Average Home Value | $324,744 |
Residential
9,074
Single Family
6,759
Multi-Family
2,315
Businesses
734
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: Crystal Diaz • LPT Realty, LLC
Mls Name: LERA MLS
Mls ID: #1907461
