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 31585 Nimbus, Bulverde, TX, 78163 generates $2,669/mo in rent and, after a $1,542/mo payment, leaves $312/mo in cash flow. Total monthly income is $2,669/mo, and annual cash flow is $3,741/yr on $104,423 invested. Return on cash invested sits at 23.49% in year one, and rental yield is 10.17% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 123.75% and total cumulative return in cash sums $129,221. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,669/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
6,534 sqft lot
$N/A/sqft
$351 quarterly 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 |
|---|---|---|
| 2025-04-08 | Listed for sale | $315,000 |
| 2024-03-17 | Listing removed | N/A |
| 2024-03-08 | Price change | $2,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-09 | $4469.19 | -3.20% | $270,000 | -2.27% |
| 2023-04-09 | $4616.87 | -9.50% | $276,258 | 6.33% |
| 2022-04-09 | $5101.46 | -2.05% | $259,811 | 10.00% |
Listed by: Celia Taylor • Option One Real Estate
Mls Name: SABOR
Mls Provider:
Mls ID: #1856688
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.
