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 128 Valley View Dr, La Vernia, TX, 78121 priced at $599,979 converts $6,274/mo rent into $1,982/mo cash flow after a $2,937/mo obligation. Total monthly income equals $6,274/mo, and annual cash flow totals $23,785/yr on $197,393 invested. Return on cash invested prints 32.11% in year one, and rental yield reads 12.55% against a $599,979 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation compiles into $165,763 by year five. Five-year ROI reaches 169.53% and total cumulative return in cash sums $334,649. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,274/mo property income covering a $2,937/mo payment, not borrower’s personal income.
Single Family
Built in 2024
1.04 Acres lot
$N/A/sqft
$300 annually 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 |
|---|---|---|
| 2024-08-13 | Price change | $599,979 |
| 2024-07-22 | Price change | $607,979 |
| 2024-06-22 | Listed for sale | $614,979 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $886.51 | -12.93% | $55,580 | N/A |
| 2022-08-14 | $1018.12 | N/A | $55,580 | N/A |
Listed by: Juan Lopez • Vortex Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1786859
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.
