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 Elmendorf at 15968 kilowatt, Elmendorf, TX, 78112 generates $1,512/mo in rent and, after a $905/mo payment, leaves $197/mo in cash flow. Total monthly income is $1,512/mo, and annual cash flow is $2,363/yr on $61,328 invested. Return on cash invested sits at 23.76% in year one, and rental yield is 9.81% on a $185,000 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation builds toward $51,112 over five years. Five-year ROI reaches 124.71% and total cumulative return in cash sums $76,479. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,512/mo property income rather than buyer’s personal income.
Manufactured
Built in 2014
0.92 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-07-29 | Listed for sale | $185,000 |
| 2014-09-19 | Sold | N/A |
| 2014-02-18 | Price change | $32,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-29 | $2743.21 | 9.44% | $186,045 | 10.00% |
| 2023-07-29 | $2506.63 | -16.72% | $169,132 | 10.00% |
| 2022-07-29 | $3009.80 | 6.58% | $153,756 | 10.00% |
Listed by: Stephanie Painter • Mitchell Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1887978
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.
