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% |
Investment property for sale in Atascosa at 12177 Pearsall Rd, Atascosa, TX, 78002 offers a 9.98% rental yield on a $270,000 purchase with $2,246/mo rent. Total monthly income registers $2,246/mo, and a $1,322/mo payment leaves $326/mo available for distribution. Annual cash flow reaches $3,906/yr on $89,505 to close, and return on cash invested stands at 24.27% in year one. Equity gained on principal adds $1,742/yr while 5% annual appreciation supports $74,596 over five years. Portfolio math shows five-year ROI at 127.48% and total cumulative return in cash at $114,097. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,246/mo property income against a $1,322/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1996
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78002, Atascosa, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,004 (100%) |
| Owner Occupied HU | 2,233 (74.3%) |
| Renter Occupied HU | 506 (16.8%) |
| Vacant Housing Units | 265 ( 8.8%) |
| Median Home Value | $277,130 |
| Average Home Value | $322,754 |
Residential
2,467
Single Family
2,467
Multi-Family
0
Businesses
81
Date | Event | Price |
|---|---|---|
| 2025-07-07 | Listed for sale | $270,000 |
| 2025-06-06 | Listing removed | $282,000 |
| 2025-05-26 | Price change | $282,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-07 | $997.99 | 17.70% | $116,006 | 10.00% |
| 2023-07-07 | $847.94 | -43.03% | $105,460 | 10.00% |
| 2022-07-07 | $1488.36 | 1.88% | $95,873 | 10.00% |
What's Special
Access Only
Listed by: Allison Schwarz • 1 Percent Lists Lonestar Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1881847
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.
