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% |
Investment property for sale in Elmendorf at 14423 Rockhouse Rd, Elmendorf, TX, 78112 offers a 10.6% rental yield on a $215,490 purchase with $1,903/mo rent. Total monthly income registers $1,903/mo, and a $1,055/mo payment leaves $286/mo available for distribution. Annual cash flow reaches $3,438/yr on $71,435 to close, and return on cash invested stands at 24.72% in year one. Equity gained on principal adds $1,391/yr while 5% annual appreciation supports $59,536 over five years. Portfolio math shows five-year ROI at 130.42% and total cumulative return in cash at $93,167. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,903/mo property income against a $1,055/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78112, Elmendorf, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,837 (100%) |
| Owner Occupied HU | 3,111 (81.1%) |
| Renter Occupied HU | 463 (12.1%) |
| Vacant Housing Units | 263 ( 6.9%) |
| Median Home Value | $225,106 |
| Average Home Value | $267,048 |
Residential
3,591
Single Family
3,591
Multi-Family
0
Businesses
123
Date | Event | Price |
|---|---|---|
| 2025-02-09 | Listed for sale | $215,490 |
| 2025-02-03 | Contingent | $215,490 |
| 2025-01-29 | Listed for sale | $215,490 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $4582.45 | -8.68% | $216,770 | -8.47% |
| 2023-02-12 | $5018.05 | 36.26% | $236,840 | 30.32% |
| 2022-02-12 | $3682.65 | 4.87% | $181,742 | 10.00% |
Listed by: Teresa Zepeda • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1837965
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.
