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 San Antonio at 25931 Laurel Pass, San Antonio, TX, 78260 offers a 11.64% rental yield on a $475,000 purchase with $4,608/mo rent. Total monthly income registers $4,608/mo, and a $2,325/mo payment leaves $1,199/mo available for distribution. Annual cash flow reaches $14,391/yr on $157,463 to close, and return on cash invested stands at 29.05% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 153.16% and total cumulative return in cash at $241,171. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,608/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2013
7,840 sqft lot
$N/A/sqft
$370 annually HOA
Neighborhood data shown for ZIP Code: 78260, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,827 (100%) |
| Owner Occupied HU | 12,013 (75.9%) |
| Renter Occupied HU | 2,891 (18.3%) |
| Vacant Housing Units | 923 ( 5.8%) |
| Median Home Value | $477,115 |
| Average Home Value | $509,391 |
Residential
14,830
Single Family
13,560
Multi-Family
1,270
Businesses
194
Date | Event | Price |
|---|---|---|
| 2024-08-27 | Listed for sale | $475,000 |
| 2022-09-09 | Listing removed | N/A |
| 2022-07-25 | Pending sale | $449,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $3635.16 | 36.85% | $448,760 | 25.38% |
| 2022-08-31 | $2656.27 | 6.74% | $357,929 | 10.00% |
| 2021-08-31 | $2488.49 | N/A | $325,390 | 7.63% |
What's Special
Access Only,Floored
Listed by: Manuel Lopez • Fathom Realty LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1804161
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.
