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 25022 ELWELL PT, San Antonio, TX, 78255 priced at $450,000 converts $3,960/mo rent into $676/mo cash flow after a $2,203/mo obligation. Total monthly income equals $3,960/mo, and annual cash flow totals $8,114/yr on $149,175 invested. Return on cash invested prints 25.35% in year one, and rental yield reads 10.56% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 133.49% and total cumulative return in cash sums $199,134. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,960/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 2012
5,789 sqft lot
$N/A/sqft
$250 quarterly HOA
Neighborhood data shown for ZIP Code: 78255, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,946 (100%) |
| Owner Occupied HU | 5,821 (65.1%) |
| Renter Occupied HU | 2,263 (25.3%) |
| Vacant Housing Units | 862 ( 9.6%) |
| Median Home Value | $490,774 |
| Average Home Value | $527,540 |
Residential
7,308
Single Family
6,526
Multi-Family
782
Businesses
95
Date | Event | Price |
|---|---|---|
| 2024-08-14 | Price change | $450,000 |
| 2024-08-01 | Price change | $475,000 |
| 2024-07-22 | Listed for sale | $500,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Storage,Pull Down Stairs,Other
Listed by: Irasema Elizondo • Ian Riles, Broker
Mls Name: SABOR
Mls Provider:
Mls ID: #1795027
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.
