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 La Vernia at 313 LOST TRAIL CIR, La Vernia, TX, 78121 generates $3,073/mo in rent and, after a $1,493/mo payment, leaves $904/mo in cash flow. Total monthly income is $3,073/mo, and annual cash flow is $10,847/yr on $101,108 invested. Return on cash invested sits at 30.64% in year one, and rental yield is 12.09% on a $305,000 entry. Equity gained on principal adds $1,968/yr, while 5% annual appreciation builds toward $84,266 over five years. Five-year ROI reaches 161.58% and total cumulative return in cash sums $163,366. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,073/mo property income rather than buyer’s personal income.
Manufactured
Built in 1999
0.89 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78121, La Vernia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,910 (100%) |
| Owner Occupied HU | 4,904 (83.0%) |
| Renter Occupied HU | 669 (11.3%) |
| Vacant Housing Units | 337 ( 5.7%) |
| Median Home Value | $401,963 |
| Average Home Value | $415,649 |
Residential
5,818
Single Family
5,818
Multi-Family
0
Businesses
442
Date | Event | Price |
|---|---|---|
| 2024-08-14 | Listed for sale | $305,000 |
| 2022-04-05 | Listing removed | N/A |
| 2022-03-09 | Pending sale | $239,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2021-08-30 | $2149.17 | -26.60% | $137,390 | N/A |
| 2020-08-30 | $2928.18 | 2.98% | $137,390 | N/A |
| 2019-08-30 | $2843.50 | N/A | $137,390 | 446.72% |
Listed by: Jancee Sanchez • Phyllis Browning Company
Mls Name: SABOR
Mls Provider:
Mls ID: #1800958
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.
