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 12657 THISTLE DOWN, San Antonio, TX, 78217 generates $2,161/mo in rent and, after a $1,219/mo payment, leaves $273/mo in cash flow. Total monthly income is $2,161/mo, and annual cash flow is $3,279/yr on $82,544 invested. Return on cash invested sits at 23.88% in year one, and rental yield is 10.41% on a $249,000 entry. Equity gained on principal adds $1,607/yr, while 5% annual appreciation builds toward $68,794 over five years. Five-year ROI reaches 126.02% and total cumulative return in cash sums $104,024. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,161/mo property income rather than buyer’s personal income.
Single Family
Built in 1986
5,488 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78217, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,809 (100%) |
| Owner Occupied HU | 6,314 (42.6%) |
| Renter Occupied HU | 7,413 (50.1%) |
| Vacant Housing Units | 1,082 ( 7.3%) |
| Median Home Value | $249,208 |
| Average Home Value | $264,619 |
Residential
15,927
Single Family
8,022
Multi-Family
7,905
Businesses
2,879
Date | Event | Price |
|---|---|---|
| 2024-11-14 | Price change | $249,000 |
| 2024-10-25 | Price change | $260,000 |
| 2024-10-05 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $244,850 | 1.56% |
| 2023-12-27 | $5534.16 | 163.40% | $241,090 | 10.04% |
| 2022-12-27 | $2101.06 | N/A | $219,087 | 10.00% |
Listed by: Scott Langan • Real
Mls Name: SABOR
Mls Provider:
Mls ID: #1814098
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.
