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 2806 Cascade Mist, San Antonio, TX, 78261 generates $3,000/mo in rent and, after a $1,957/mo payment, leaves $90/mo in cash flow. Total monthly income is $3,000/mo, and annual cash flow is $1,079/yr on $132,567 invested. Return on cash invested sits at 20.72% in year one, and rental yield is 9% on a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation builds toward $110,485 over five years. Five-year ROI reaches 108.63% and total cumulative return in cash sums $144,008. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,000/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
5,749 sqft lot
$N/A/sqft
$200 quarterly 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 |
|---|---|---|
| 2025-07-12 | Listed for sale | $399,900 |
| 2025-06-23 | Listing removed | $2,637 |
| 2025-06-19 | Price change | $2,637 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-12 | $2720.90 | -8.64% | $392,030 | -3.41% |
| 2023-07-12 | $2978.17 | 6.29% | $405,850 | 9.09% |
| 2022-07-12 | $2801.85 | 27.20% | $372,020 | 25.35% |
Listed by: Lorraine Warhurst • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1883556
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.
