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 2405 N Elmendorf, San Antonio, TX, 78201 priced at $265,000 converts $2,054/mo rent into $26/mo cash flow after a $1,297/mo obligation. Total monthly income equals $2,054/mo, and annual cash flow totals $310/yr on $87,848 invested. Return on cash invested prints 20.26% in year one, and rental yield reads 9.3% against a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation compiles into $73,215 by year five. Five-year ROI reaches 106.65% and total cumulative return in cash sums $93,687. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,054/mo property income covering a $1,297/mo payment, not borrower’s personal income.
Single Family
Built in 1930
5,488 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78201, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,400 (100%) |
| Owner Occupied HU | 8,115 (46.6%) |
| Renter Occupied HU | 7,654 (44.0%) |
| Vacant Housing Units | 1,631 ( 9.4%) |
| Median Home Value | $244,709 |
| Average Home Value | $307,310 |
Residential
16,888
Single Family
12,692
Multi-Family
4,196
Businesses
1,679
Date | Event | Price |
|---|---|---|
| 2024-10-08 | Price change | $265,000 |
| 2024-08-26 | Price change | $275,000 |
| 2024-06-14 | Listed for sale | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $245,690 | N/A |
| 2023-12-27 | $6124.54 | 0.66% | $245,690 | 9.41% |
| 2022-12-27 | $6084.32 | 157.31% | $224,550 | 128.99% |
What's Special
12"+ Attic Insulation,Pull Down Storage
Listed by: Shane Hamilton • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1769996
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.
