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 Universal City at 137 Kitty Hawk, Universal City, TX, 78148 priced at $1,100,000 converts $1,980/mo rent into after a $5,384/mo obligation. Total monthly income equals $1,980/mo. Return on cash invested prints 0.7% in year one, and rental yield reads 2.16% against a $1,100,000 entry. Equity gained on principal adds $7,098/yr, while 5% annual appreciation compiles into $303,910 by year five. Five-year ROI reaches 0.97% and total cumulative return in cash sums $3,439. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,980/mo property income covering a $5,384/mo payment, not borrower’s personal income.
Single Family
Built in 1885
4.80 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78148, Universal City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,105 (100%) |
| Owner Occupied HU | 4,810 (52.8%) |
| Renter Occupied HU | 3,729 (41.0%) |
| Vacant Housing Units | 566 ( 6.2%) |
| Median Home Value | $300,000 |
| Average Home Value | $324,744 |
Residential
9,074
Single Family
6,759
Multi-Family
2,315
Businesses
734
Date | Event | Price |
|---|---|---|
| 2025-03-20 | Listed for sale | $1,100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-20 | $4078.69 | -2.24% | $476,286 | 9.42% |
| 2023-03-20 | $4172.34 | -21.11% | $435,284 | 9.37% |
| 2022-03-20 | $5289.08 | 8.15% | $398,009 | 10.44% |
Listed by: Cynthia Johnson • Premier Hill Country Properties
Mls Name: SABOR
Mls Provider:
Mls ID: #1851500
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.
