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 Vernia at 159 SHADOW WOODS, La Vernia, TX, 78121 uses $131,771 cash to close to unlock $13,042/yr annual cash flow and $1,087/mo monthly cash flow. Total monthly income runs $3,914/mo, and a $1,946/mo payment keeps the spread at $1,087/mo. Purchase price stands at $397,500, and rental yield measures 11.82% with $3,914/mo rent. Return on cash invested shows 29.81% in year one, and 5% annual appreciation builds toward $109,822 over five years. Five-year ROI reaches 157.13% and total cumulative return in cash records $207,047. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,914/mo property income covering a $1,946/mo payment rather than investor’s personal income.
Single Family
Built in 2000
1.09 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78121, La Vernia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,910 (100%) |
| Owner Occupied HU | 4,904 (83.0%) |
| Renter Occupied HU | 669 (11.3%) |
| Vacant Housing Units | 337 ( 5.7%) |
| Median Home Value | $401,963 |
| Average Home Value | $415,649 |
Residential
5,818
Single Family
5,818
Multi-Family
0
Businesses
442
Date | Event | Price |
|---|---|---|
| 2024-07-20 | Listed for sale | $397,500 |
| 2024-07-18 | Contingent | $409,900 |
| 2024-06-28 | Price change | $409,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3194.37 | -18.03% | $252,582 | 10.00% |
| 2022-08-14 | $3897.08 | 0.65% | $229,620 | 8.90% |
| 2021-08-14 | $3872.04 | 3.20% | $210,848 | 10.00% |
Listed by: Hilary Barras • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1788369
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.
