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 San Antonio at 15635 DAWN CREST, San Antonio, TX, 78248 priced at $660,000 pairs $7,198/mo rent with $2,421/mo cash flow after a $3,230/mo payment. Total monthly income equals $7,198/mo, and annual cash flow comes to $29,048/yr on $217,140 invested. Return on cash invested is 33.44% in year one, and rental yield stands at 13.09% on a $660,000 basis. Equity gained on principal adds $4,259/yr, and 5% annual appreciation accumulates to $182,346 by year five. Five-year ROI measures 176.75% and total cumulative return in cash reaches $383,793. For financing, Ziffy Mortgage’s DSCR program evaluates $7,198/mo property income against a $3,230/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1988
10,802 sqft lot
$N/A/sqft
$506 semi-annually HOA
Neighborhood data shown for ZIP Code: 78248, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,278 (100%) |
| Owner Occupied HU | 4,281 (68.2%) |
| Renter Occupied HU | 1,618 (25.8%) |
| Vacant Housing Units | 379 ( 6.0%) |
| Median Home Value | $456,118 |
| Average Home Value | $496,643 |
Residential
5,831
Single Family
4,798
Multi-Family
1,033
Businesses
255
Date | Event | Price |
|---|---|---|
| 2024-07-01 | Price change | $660,000 |
| 2024-05-30 | Price change | $675,000 |
| 2024-04-09 | Listed for sale | $699,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $9016.31 | -14.27% | $475,000 | 1.18% |
| 2022-08-15 | $10516.51 | 9.19% | $469,480 | 10.00% |
| 2021-08-15 | $9631.65 | N/A | $426,800 | 10.00% |
What's Special
Pull Down Storage,Access Only
Listed by: Scott Jauregui • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1765074
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.
