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 Boerne at 318 Rustic Grove, Boerne, TX, 78006 priced at $367,850 pairs $3,994/mo rent with $1,279/mo cash flow after a $1,800/mo payment. Total monthly income equals $3,994/mo, and annual cash flow comes to $15,343/yr on $121,942 invested. Return on cash invested is 32.49% in year one, and rental yield stands at 13.03% on a $367,850 basis. Equity gained on principal adds $2,374/yr, and 5% annual appreciation accumulates to $101,630 by year five. Five-year ROI measures 171.88% and total cumulative return in cash reaches $209,594. For financing, Ziffy Mortgage’s DSCR program evaluates $3,994/mo property income against a $1,800/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
5,227 sqft lot
$N/A/sqft
$300 quarterly HOA
Neighborhood data shown for ZIP Code: 78006, Boerne, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,615 (100%) |
| Owner Occupied HU | 14,264 (72.7%) |
| Renter Occupied HU | 3,658 (18.6%) |
| Vacant Housing Units | 1,693 ( 8.6%) |
| Median Home Value | $534,856 |
| Average Home Value | $663,428 |
Residential
18,722
Single Family
16,914
Multi-Family
1,808
Businesses
2,116
Date | Event | Price |
|---|---|---|
| 2024-07-13 | Price change | $367,850 |
| 2024-07-04 | Price change | $366,850 |
| 2024-07-03 | Price change | $372,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Clay Woodard • Move Up America
Mls Name: SABOR
Mls Provider:
Mls ID: #1793324
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.
