








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 21054 Watercourse Way, San Antonio, TX, 78266 generates $2,880/mo in rent and, after a $1,914/mo payment, leaves $99/mo in cash flow. Total monthly income is $2,880/mo, and annual cash flow is $1,189/yr on $129,650 invested. Return on cash invested sits at 20.83% in year one, and rental yield is 8.84% on a $391,100 entry. Equity gained on principal adds $2,524/yr, while 5% annual appreciation builds toward $108,054 over five years. Five-year ROI reaches 109% and total cumulative return in cash sums $141,318. 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
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78266, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,832 (100%) |
| Owner Occupied HU | 2,349 (82.9%) |
| Renter Occupied HU | 427 (15.1%) |
| Vacant Housing Units | 56 ( 2.0%) |
| Median Home Value | $688,579 |
| Average Home Value | $711,878 |
Residential
3,196
Single Family
3,196
Multi-Family
0
Businesses
265
Date | Event | Price |
|---|---|---|
| 2025-05-28 | Listing removed | $394,950 |
| 2025-05-08 | Listed for sale | $394,950 |
| 2025-03-04 | Listing removed | $411,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: N/A • N/A
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A