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 La Vernia at 1213 Hillside Oaks Dr, La Vernia, TX, 78121 generates $3,418/mo in rent and, after a $2,227/mo payment, leaves $182/mo in cash flow. Total monthly income is $3,418/mo, and annual cash flow is $2,189/yr on $150,833 invested. Return on cash invested sits at 21.36% in year one, and rental yield is 9.01% on a $455,000 entry. Equity gained on principal adds $2,936/yr, while 5% annual appreciation builds toward $125,708 over five years. Five-year ROI reaches 111.85% and total cumulative return in cash sums $168,700. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,418/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
1.08 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-09-12 | Listed for sale | $455,000 |
| 2025-08-01 | Listing removed | $459,000 |
| 2025-06-05 | Listed for sale | $459,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-12 | $4470.63 | -4.78% | $316,845 | -3.60% |
| 2023-09-12 | $4694.83 | -23.22% | $328,680 | -2.03% |
| 2022-09-12 | $6114.95 | 6.48% | $335,500 | 10.00% |
What's Special
12"+ Attic Insulation
Listed by: Shane Neal • eXp Realty
Mls Name: LERA MLS
Mls Provider:
Mls ID: #1907198
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.
