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 San Antonio at 322 Early Trail, San Antonio, TX, 78228 offers $2,436/mo rent that, after a $1,395/mo payment, leaves $409/mo cash flow. Total monthly income is $2,436/mo, and annual cash flow is $4,911/yr on $94,478 cash. Return on cash invested measures 25.11% in year one, and rental yield stands at 10.26% at a $285,000 entry. Equity gained on principal adds $1,839/yr while 5% annual appreciation compounds into $78,740 by year five. Five-year ROI records 131.96% and total cumulative return in cash reaches $124,674. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,436/mo property income versus a $1,395/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1958
8,232 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78228, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,889 (100%) |
| Owner Occupied HU | 12,155 (55.5%) |
| Renter Occupied HU | 8,246 (37.7%) |
| Vacant Housing Units | 1,488 ( 6.8%) |
| Median Home Value | $193,440 |
| Average Home Value | $251,696 |
Residential
20,828
Single Family
16,485
Multi-Family
4,343
Businesses
1,144
Date | Event | Price |
|---|---|---|
| 2025-06-17 | Contingent | $285,000 |
| 2025-04-03 | Listed for sale | $285,000 |
| 2025-03-24 | Contingent | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $3577.28 | 10.73% | $224,564 | 10.00% |
| 2023-06-26 | $3230.59 | -15.89% | $204,149 | 10.00% |
| 2022-06-26 | $3840.94 | 112.20% | $185,590 | 10.00% |
Listed by: Jane Mendoza • 1st Choice Realty Group
Mls Name: SABOR
Mls Provider:
Mls ID: #1851580
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.
