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 1906 Desert Willow, San Antonio, TX, 78227 priced at $210,000 converts $1,872/mo rent into $379/mo cash flow after a $1,028/mo obligation. Total monthly income equals $1,872/mo, and annual cash flow totals $4,542/yr on $69,615 invested. Return on cash invested prints 26.43% in year one, and rental yield reads 10.7% against a $210,000 entry. Equity gained on principal adds $1,355/yr, while 5% annual appreciation compiles into $58,019 by year five. Five-year ROI reaches 139.08% and total cumulative return in cash sums $96,820. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,872/mo property income covering a $1,028/mo payment, not borrower’s personal income.
Single Family
Built in 2000
5,967 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78227, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,810 (100%) |
| Owner Occupied HU | 8,471 (53.6%) |
| Renter Occupied HU | 6,127 (38.8%) |
| Vacant Housing Units | 1,212 ( 7.7%) |
| Median Home Value | $163,057 |
| Average Home Value | $210,526 |
Residential
16,248
Single Family
11,364
Multi-Family
4,884
Businesses
893
Date | Event | Price |
|---|---|---|
| 2025-01-11 | Listed for sale | $210,000 |
| 2024-12-25 | Pending sale | $210,000 |
| 2024-12-18 | Contingent | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3128.98 | 10.43% | $203,017 | 10.00% |
| 2023-02-13 | $2833.33 | -18.16% | $184,561 | 10.00% |
| 2022-02-13 | $3462.03 | 5.64% | $167,783 | 10.00% |
Listed by: Angelica Alvarez-Guevara • Realty Advantage
Mls Name: SABOR
Mls Provider:
Mls ID: #1828125
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.
