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 San Antonio at 1903 WORSHAM PASS, San Antonio, TX, 78260 priced at $457,500 converts $2,909/mo rent into after a $2,239/mo obligation. Total monthly income equals $2,909/mo. Return on cash invested prints 16.53% in year one, and rental yield reads 7.63% against a $457,500 entry. Equity gained on principal adds $2,952/yr, while 5% annual appreciation compiles into $126,399 by year five. Five-year ROI reaches 86.16% and total cumulative return in cash sums $130,664. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,909/mo property income covering a $2,239/mo payment, not borrower’s personal income.
Single Family
Built in 2019
8,407 sqft lot
$N/A/sqft
$250 quarterly HOA
Neighborhood data shown for ZIP Code: 78260, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,827 (100%) |
| Owner Occupied HU | 12,013 (75.9%) |
| Renter Occupied HU | 2,891 (18.3%) |
| Vacant Housing Units | 923 ( 5.8%) |
| Median Home Value | $477,115 |
| Average Home Value | $509,391 |
Residential
14,830
Single Family
13,560
Multi-Family
1,270
Businesses
194
Date | Event | Price |
|---|---|---|
| 2024-12-19 | Listed for sale | $457,500 |
| 2024-12-04 | Listing removed | $459,900 |
| 2024-10-31 | Price change | $459,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $487,000 | -2.60% |
| 2023-12-27 | $4048.66 | 43.65% | $499,990 | 32.21% |
| 2022-12-27 | $2818.38 | 23.03% | $378,169 | 10.00% |
Listed by: Alexis Weigand • Keller Williams City-View
Mls Name: SABOR
Mls Provider:
Mls ID: #1830136
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.
