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 Elmendorf at 16403 Rosemary Ridge, Elmendorf, TX, 78112 listed at $393,990 pairs $3,005/mo rent with a $1,928/mo payment to leave $164/mo cash flow. Total monthly income runs $3,005/mo, and annual cash flow reaches $1,964/yr on $130,608 cash to close. Return on cash invested measures 21.41% in year one, and rental yield registers 9.15% at a $393,990 basis. Equity gained on principal adds $2,542/yr, and annual property appreciation at 5% supports $108,852 by year five. Five-year ROI tracks 112.25% and total cumulative return in cash totals $146,605. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,005/mo property income relative to a $1,928/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
4,356 sqft lot
$N/A/sqft
$480 annually 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 |
|---|---|---|
| 2025-01-15 | Listed for sale | $393,990 |
| 2025-01-03 | Listing removed | $299,990 |
| 2024-05-06 | Price change | $299,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Attic - Radiant Barrier Decking
Listed by: Dayton Schrader • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1834826
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.
