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 La Coste at 15819 HEIDELBERG, La Coste, TX, 78039 offers a 12.3% rental yield on a $169,000 purchase with $1,732/mo rent. Total monthly income registers $1,732/mo, and a $827/mo payment leaves $530/mo available for distribution. Annual cash flow reaches $6,365/yr on $56,024 to close, and return on cash invested stands at 31.27% in year one. Equity gained on principal adds $1,091/yr while 5% annual appreciation supports $46,692 over five years. Portfolio math shows five-year ROI at 165.03% and total cumulative return in cash at $92,455. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,732/mo property income against a $827/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2002
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78039, La Coste, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 705 (100%) |
| Owner Occupied HU | 540 (76.6%) |
| Renter Occupied HU | 100 (14.2%) |
| Vacant Housing Units | 65 ( 9.2%) |
| Median Home Value | $111,446 |
| Average Home Value | $160,116 |
Residential
278
Single Family
278
Multi-Family
0
Businesses
39
Date | Event | Price |
|---|---|---|
| 2024-10-16 | Price change | $169,000 |
| 2024-08-24 | Price change | $179,000 |
| 2024-07-26 | Listed for sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $2025.00 | 39.27% | $83,970 | 13.24% |
| 2022-10-23 | $1454.05 | -22.37% | $74,150 | 5.45% |
| 2021-10-23 | $1872.99 | 47.22% | $70,320 | 49.05% |
Listed by: Veronica Schaefer • Home Team of America
Mls Name: SABOR
Mls Provider:
Mls ID: #1796214
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.
