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 Cibolo at 128 Brushtrail Ln, Cibolo, TX, 78108 priced at $465,000 converts $4,327/mo rent into $1,004/mo cash flow after a $2,276/mo obligation. Total monthly income equals $4,327/mo, and annual cash flow totals $12,045/yr on $154,148 invested. Return on cash invested prints 27.72% in year one, and rental yield reads 11.17% against a $465,000 entry. Equity gained on principal adds $3,001/yr, while 5% annual appreciation compiles into $128,471 by year five. Five-year ROI reaches 145.99% and total cumulative return in cash sums $225,035. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,327/mo property income covering a $2,276/mo payment, not borrower’s personal income.
Single Family
Built in 2014
0.46 Acres lot
$N/A/sqft
$99 semi-annually HOA
Neighborhood data shown for ZIP Code: 78108, Cibolo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,612 (100%) |
| Owner Occupied HU | 13,921 (79.0%) |
| Renter Occupied HU | 2,827 (16.1%) |
| Vacant Housing Units | 864 ( 4.9%) |
| Median Home Value | $350,025 |
| Average Home Value | $376,748 |
Residential
16,856
Single Family
16,330
Multi-Family
526
Businesses
533
Date | Event | Price |
|---|---|---|
| 2024-06-27 | Listed for sale | $465,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | N/A | N/A | $424,792 | 6.87% |
| 2022-08-14 | N/A | N/A | $397,502 | 10.00% |
| 2021-08-14 | N/A | N/A | $361,365 | 10.00% |
Listed by: Danielle Gulley • JB Goodwin, REALTORS
Mls Name: SABOR
Mls Provider:
Mls ID: #1788064
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.
