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 Bulverde at 31056 CLOVER PASS, Bulverde, TX, 78163 priced at $579,999 converts $5,455/mo rent into $1,151/mo cash flow after a $2,839/mo obligation. Total monthly income equals $5,455/mo, and annual cash flow totals $13,815/yr on $190,820 invested. Return on cash invested prints 27.3% in year one, and rental yield reads 11.29% against a $579,999 entry. Equity gained on principal adds $3,743/yr, while 5% annual appreciation compiles into $160,243 by year five. Five-year ROI reaches 144.09% and total cumulative return in cash sums $274,952. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,455/mo property income covering a $2,839/mo payment, not borrower’s personal income.
Single Family
Built in 2021
10,672 sqft lot
$N/A/sqft
$960 annually HOA
Neighborhood data shown for ZIP Code: 78163, Bulverde, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,024 (100%) |
| Owner Occupied HU | 8,289 (91.9%) |
| Renter Occupied HU | 327 ( 3.6%) |
| Vacant Housing Units | 408 ( 4.5%) |
| Median Home Value | $508,525 |
| Average Home Value | $557,774 |
Residential
7,884
Single Family
7,818
Multi-Family
66
Businesses
372
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Listed for sale | $579,999 |
| 2023-11-06 | Listing removed | N/A |
| 2023-10-11 | Price change | $599,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $10814.44 | 6.96% | $578,831 | 44.96% |
| 2022-08-14 | $10110.84 | 320.11% | $399,310 | 342.25% |
| 2021-08-14 | $2406.73 | 53.79% | $90,290 | 53.84% |
Listed by: Daniel Rodriguez • Texas Premier Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1799197
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.
