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 14651 stirrup, Elmendorf, TX, 78112 earns $411/mo cash flow from $2,221/mo rent with a $1,179/mo payment. Total monthly income totals $2,221/mo, and annual cash flow totals $4,926/yr on $79,857 capital. ROI tracks 26.08% on current figures, and rental yield reads 11.06% at a $240,895 purchase. Equity gained on principal adds $1,554/yr, and 5% annual appreciation supports $66,555 over five years. Five-year ROI reaches 137.69% and total cumulative return in cash sums $109,951. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,221/mo property income instead of your personal income.
Single Family
Built in 2022
5,227 sqft lot
$N/A/sqft
$300 annually 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 |
|---|---|---|
| 2025-06-17 | Listed for sale | $240,895 |
| 2023-08-16 | Listing removed | N/A |
| 2023-05-17 | Pending sale | $254,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-17 | $4868.04 | 18.43% | $230,280 | 18.70% |
| 2023-06-17 | $4110.39 | 470.20% | $194,000 | 525.81% |
| 2022-06-17 | $720.87 | N/A | $31,000 | N/A |
Listed by: Melody Medley • Propelio Realty, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1876325
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.
