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 Elmendorf at 22915 Skila Dr, Elmendorf, TX, 78112 offers a 13.22% rental yield on a $179,900 purchase with $1,982/mo rent. Total monthly income registers $1,982/mo, and a $881/mo payment leaves $533/mo available for distribution. Annual cash flow reaches $6,402/yr on $59,637 to close, and return on cash invested stands at 30.64% in year one. Equity gained on principal adds $1,161/yr while 5% annual appreciation supports $49,703 over five years. Portfolio math shows five-year ROI at 162.86% and total cumulative return in cash at $97,125. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,982/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2000
0.41 Acres lot
$N/A/sqft
$50 monthly HOA
Neighborhood data shown for ZIP Code: 78112, Elmendorf, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,837 (100%) |
| Owner Occupied HU | 3,111 (81.1%) |
| Renter Occupied HU | 463 (12.1%) |
| Vacant Housing Units | 263 ( 6.9%) |
| Median Home Value | $225,106 |
| Average Home Value | $267,048 |
Residential
3,591
Single Family
3,591
Multi-Family
0
Businesses
123
Date | Event | Price |
|---|---|---|
| 2025-05-02 | Pending sale | $190,000 |
| 2025-05-01 | Contingent | $190,000 |
| 2025-03-08 | Price change | $190,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $4411.43 | 2.02% | $193,700 | -1.85% |
| 2023-06-26 | $4324.00 | 27.71% | $197,360 | 37.16% |
| 2022-06-26 | $3385.78 | 180.07% | $143,890 | 25.81% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
