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 2023 Organ Pipe Cactus, San Antonio, TX, 78221 priced at $157,500 pairs $1,440/mo rent with $305/mo cash flow after a $771/mo payment. Total monthly income equals $1,440/mo, and annual cash flow comes to $3,658/yr on $52,211 invested. Return on cash invested is 26.92% in year one, and rental yield stands at 10.97% on a $157,500 basis. Equity gained on principal adds $1,016/yr, and 5% annual appreciation accumulates to $43,514 by year five. Five-year ROI measures 141.76% and total cumulative return in cash reaches $74,013. For financing, Ziffy Mortgage’s DSCR program evaluates $1,440/mo property income against a $771/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
2,831 sqft lot
$N/A/sqft
$180 annually HOA
Neighborhood data shown for ZIP Code: 78221, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,089 (100%) |
| Owner Occupied HU | 9,602 (63.6%) |
| Renter Occupied HU | 4,407 (29.2%) |
| Vacant Housing Units | 1,080 ( 7.2%) |
| Median Home Value | $201,479 |
| Average Home Value | $257,791 |
Residential
14,235
Single Family
12,455
Multi-Family
1,780
Businesses
885
Date | Event | Price |
|---|---|---|
| 2025-04-05 | Listed for sale | $157,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: R.J. Reyes • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1855950
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.
