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 Pipe Creek at 1413 Alamo Beach Rd, Pipe Creek, TX, 78063 priced at $199,999 converts $2,056/mo rent into $634/mo cash flow after a $979/mo obligation. Total monthly income equals $2,056/mo, and annual cash flow totals $7,604/yr on $66,300 invested. Return on cash invested prints 31.38% in year one, and rental yield reads 12.34% against a $199,999 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation compiles into $55,256 by year five. Five-year ROI reaches 165.57% and total cumulative return in cash sums $109,772. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,056/mo property income covering a $979/mo payment, not borrower’s personal income.
Single Family
Built in 2006
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78063, Pipe Creek, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,140 (100%) |
| Owner Occupied HU | 3,617 (70.4%) |
| Renter Occupied HU | 497 ( 9.7%) |
| Vacant Housing Units | 1,026 (20.0%) |
| Median Home Value | $287,675 |
| Average Home Value | $360,341 |
Residential
4,012
Single Family
2,678
Multi-Family
1,334
Businesses
250
Date | Event | Price |
|---|---|---|
| 2024-09-16 | Price change | $199,999 |
| 2024-01-17 | Price change | $225,000 |
| 2024-01-09 | Price change | $199,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $145,630 | 13.83% |
| 2023-12-27 | $588.92 | -13.71% | $127,939 | 41.36% |
| 2022-12-27 | $682.47 | N/A | $90,508 | 10.00% |
Listed by: Jesus Bowery • GDP Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1739659
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.
