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 25231 CAMBRIDGE WL, San Antonio, TX, 78261 offers $2,480/mo rent that, after a $1,527/mo payment, leaves $235/mo cash flow. Total monthly income is $2,480/mo, and annual cash flow is $2,825/yr on $103,428 cash. Return on cash invested measures 22.64% in year one, and rental yield stands at 9.54% at a $312,000 entry. Equity gained on principal adds $2,013/yr while 5% annual appreciation compounds into $86,200 by year five. Five-year ROI records 118.84% and total cumulative return in cash reaches $122,915. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,480/mo property income versus a $1,527/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2012
4,399 sqft lot
$N/A/sqft
$156 semi-annually HOA
Neighborhood data shown for ZIP Code: 78261, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,310 (100%) |
| Owner Occupied HU | 8,596 (76.0%) |
| Renter Occupied HU | 2,129 (18.8%) |
| Vacant Housing Units | 585 ( 5.2%) |
| Median Home Value | $424,088 |
| Average Home Value | $468,035 |
Residential
11,154
Single Family
9,885
Multi-Family
1,269
Businesses
69
Date | Event | Price |
|---|---|---|
| 2024-07-07 | Listed for sale | $312,000 |
| 2022-04-26 | Listing removed | N/A |
| 2022-04-22 | Listed for sale | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4047.49 | -24.92% | $297,990 | 0.66% |
| 2023-02-13 | $5390.64 | -6.19% | $296,030 | 2.83% |
| 2022-02-13 | $5746.43 | 29.54% | $287,870 | 35.93% |
Listed by: Gerardo Aguirre • Premier Realty Group
Mls Name: SABOR
Mls Provider:
Mls ID: #1790894
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.
