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 12823 WATERLILY WAY, San Antonio, TX, 78254 generates $2,236/mo in rent and, after a $1,463/mo payment, leaves $69/mo in cash flow. Total monthly income is $2,236/mo, and annual cash flow is $822/yr on $99,119 invested. Return on cash invested sits at 20.74% in year one, and rental yield is 8.97% on a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 108.69% and total cumulative return in cash sums $107,734. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,236/mo property income rather than buyer’s personal income.
Single Family
Built in 2012
6,011 sqft lot
$N/A/sqft
$125 quarterly HOA
Neighborhood data shown for ZIP Code: 78254, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,783 (100%) |
| Owner Occupied HU | 25,306 (79.6%) |
| Renter Occupied HU | 5,149 (16.2%) |
| Vacant Housing Units | 1,328 ( 4.2%) |
| Median Home Value | $350,768 |
| Average Home Value | $375,437 |
Residential
30,371
Single Family
28,821
Multi-Family
1,550
Businesses
401
Date | Event | Price |
|---|---|---|
| 2024-11-02 | Price change | $299,000 |
| 2024-10-11 | Price change | $307,500 |
| 2024-09-25 | Listed for sale | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4197.69 | 3.45% | $300,060 | 5.11% |
| 2023-02-13 | $4057.54 | -12.37% | $285,463 | 10.00% |
| 2022-02-13 | $4630.38 | 2.05% | $259,512 | 10.00% |
Listed by: Tonantzin Vasquez-Lopez • Evoke Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1811610
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.
