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% |
Investment property for sale in La Vernia at 218 TRAILS END, La Vernia, TX, 78121 listed at $215,000 pairs $2,534/mo rent with a $1,052/mo payment to leave $1,005/mo cash flow. Total monthly income runs $2,534/mo, and annual cash flow reaches $12,065/yr on $71,273 cash to close. Return on cash invested measures 36.84% in year one, and rental yield registers 14.14% at a $215,000 basis. Equity gained on principal adds $1,387/yr, and annual property appreciation at 5% supports $59,401 by year five. Five-year ROI tracks 194.85% and total cumulative return in cash totals $138,877. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,534/mo property income relative to a $1,052/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 1995
5.01 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78121, La Vernia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,910 (100%) |
| Owner Occupied HU | 4,904 (83.0%) |
| Renter Occupied HU | 669 (11.3%) |
| Vacant Housing Units | 337 ( 5.7%) |
| Median Home Value | $401,963 |
| Average Home Value | $415,649 |
Residential
5,818
Single Family
5,818
Multi-Family
0
Businesses
442
Date | Event | Price |
|---|---|---|
| 2024-07-05 | Listed for sale | $215,000 |
| 2012-01-24 | Listing removed | $75,000 |
| 2011-09-27 | Listed for sale | $75,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1841.65 | 3.28% | $105,090 | 16.21% |
| 2022-08-14 | $1783.17 | 12.29% | $90,430 | 13.15% |
| 2021-08-14 | $1588.06 | -6.77% | $79,920 | N/A |
Listed by: Ethan Rodriguez • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1790541
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.
