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 2218 Dry Moss Way, San Antonio, TX, 78224 generates $3,016/mo in rent and, after a $901/mo payment, leaves $1,678/mo in cash flow. Total monthly income is $3,016/mo, and annual cash flow is $20,136/yr on $60,993 invested. Return on cash invested sits at 52.92% in year one, and rental yield is 19.67% on a $183,990 entry. Equity gained on principal adds $1,187/yr, while 5% annual appreciation builds toward $50,833 over five years. Five-year ROI reaches 281.3% and total cumulative return in cash sums $171,573. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,016/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
6,185 sqft lot
$N/A/sqft
$350 annually HOA
Neighborhood data shown for ZIP Code: 78224, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,803 (100%) |
| Owner Occupied HU | 4,685 (60.0%) |
| Renter Occupied HU | 2,740 (35.1%) |
| Vacant Housing Units | 378 ( 4.8%) |
| Median Home Value | $211,335 |
| Average Home Value | $264,119 |
Residential
7,762
Single Family
6,034
Multi-Family
1,728
Businesses
680
Date | Event | Price |
|---|---|---|
| 2024-07-26 | Price change | $185,990 |
| 2024-07-26 | Price change | $183,990 |
| 2024-07-19 | Price change | $181,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Dayton Schrader • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1767477
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.
