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 San Antonio at 15003 Watson Ml, San Antonio, TX, 78254 offers a 11.35% rental yield on a $275,999 purchase with $2,610/mo rent. Total monthly income registers $2,610/mo, and a $1,351/mo payment leaves $647/mo available for distribution. Annual cash flow reaches $7,766/yr on $91,494 to close, and return on cash invested stands at 28.4% in year one. Equity gained on principal adds $1,781/yr while 5% annual appreciation supports $76,253 over five years. Portfolio math shows five-year ROI at 149.61% and total cumulative return in cash at $136,885. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,610/mo property income against a $1,351/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-24 | Listed for sale | $275,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
