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 Bulverde at 31980 Rustle Parkway, Bulverde, TX, 78163 listed at $374,999 pairs $3,196/mo rent with a $1,835/mo payment to leave $440/mo cash flow. Total monthly income runs $3,196/mo, and annual cash flow reaches $5,277/yr on $124,312 cash to close. Return on cash invested measures 24.15% in year one, and rental yield registers 10.23% at a $374,999 basis. Equity gained on principal adds $2,420/yr, and annual property appreciation at 5% supports $103,605 by year five. Five-year ROI tracks 127.12% and total cumulative return in cash totals $158,031. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,196/mo property income relative to a $1,835/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
5,662 sqft lot
$N/A/sqft
$90 monthly 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 |
|---|---|---|
| 2024-12-18 | Price change | $374,999 |
| 2024-12-16 | Price change | $379,999 |
| 2024-12-10 | Price change | $384,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $55,250 | N/A |
Listed by: Christopher Marti • Housifi
Mls Name: SABOR
Mls Provider:
Mls ID: #1810639
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.
