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 Boerne at 28714 Front Gate #XVU5WS, Boerne, TX, 78015 offers a 9.51% rental yield on a $651,600 purchase with $5,164/mo rent. Total monthly income registers $5,164/mo, and a $3,189/mo payment leaves $531/mo available for distribution. Annual cash flow reaches $6,367/yr on $214,376 to close, and return on cash invested stands at 23.03% in year one. Equity gained on principal adds $4,205/yr while 5% annual appreciation supports $180,025 over five years. Portfolio math shows five-year ROI at 120.77% and total cumulative return in cash at $258,900. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,164/mo property income against a $3,189/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78015, Boerne, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,411 (100%) |
| Owner Occupied HU | 7,676 (81.6%) |
| Renter Occupied HU | 1,127 (12.0%) |
| Vacant Housing Units | 608 ( 6.5%) |
| Median Home Value | $490,707 |
| Average Home Value | $543,528 |
Residential
9,005
Single Family
8,642
Multi-Family
363
Businesses
91
Date | Event | Price |
|---|---|---|
| 2025-01-03 | Price change | $671,990 |
| 2024-04-02 | Price change | $668,990 |
| 2024-02-01 | Listed for sale | $663,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
