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 Uvalde at 36 Leona Heights, Uvalde, TX, 78801 priced at $269,000 pairs $2,291/mo rent with $375/mo cash flow after a $1,317/mo payment. Total monthly income equals $2,291/mo, and annual cash flow comes to $4,500/yr on $89,174 invested. Return on cash invested is 24.96% in year one, and rental yield stands at 10.22% on a $269,000 basis. Equity gained on principal adds $1,736/yr, and 5% annual appreciation accumulates to $74,320 by year five. Five-year ROI measures 131.18% and total cumulative return in cash reaches $116,975. For financing, Ziffy Mortgage’s DSCR program evaluates $2,291/mo property income against a $1,317/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2004
3,615 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78801, Uvalde, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,397 (100%) |
| Owner Occupied HU | 4,985 (59.4%) |
| Renter Occupied HU | 2,398 (28.6%) |
| Vacant Housing Units | 1,014 (12.1%) |
| Median Home Value | $152,617 |
| Average Home Value | $217,313 |
Residential
8,020
Single Family
7,460
Multi-Family
560
Businesses
695
Date | Event | Price |
|---|---|---|
| 2025-04-22 | Listed for sale | $269,000 |
| 2020-05-05 | Listing removed | $184,500 |
| 2020-05-01 | Pending sale | $184,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $4497.33 | 7.47% | $232,817 | 13.91% |
| 2023-04-23 | $4184.68 | -8.86% | $204,382 | 11.07% |
| 2022-04-23 | $4591.47 | -18.56% | $184,020 | -10.78% |
Listed by: Victoria Davis • Alta Vista Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1860465
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.
