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 16603 Rosemary Ridge, Elmendorf, TX, 78112 generates $2,880/mo in rent and, after a $1,811/mo payment, leaves $249/mo in cash flow. Total monthly income is $2,880/mo, and annual cash flow is $2,986/yr on $122,652 invested. Return on cash invested sits at 22.34% in year one, and rental yield is 9.34% on a $369,990 entry. Equity gained on principal adds $2,387/yr, while 5% annual appreciation builds toward $102,221 over five years. Five-year ROI reaches 117.1% and total cumulative return in cash sums $143,630. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,880/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
4,356 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Dayton Schrader • eXp Realty
Mls Name: LERA MLS
Mls ID: #1911377
