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 Elmendorf at 3723 new mathis, Elmendorf, TX, 78112 offers a 13.33% rental yield on a $370,000 purchase with $4,110/mo rent. Total monthly income registers $4,110/mo, and a $1,811/mo payment leaves $1,479/mo available for distribution. Annual cash flow reaches $17,746/yr on $122,655 to close, and return on cash invested stands at 34.38% in year one. Equity gained on principal adds $2,388/yr while 5% annual appreciation supports $102,224 over five years. Portfolio math shows five-year ROI at 181.64% and total cumulative return in cash at $222,785. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,110/mo property income against a $1,811/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78112, Elmendorf, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,837 (100%) |
| Owner Occupied HU | 3,111 (81.1%) |
| Renter Occupied HU | 463 (12.1%) |
| Vacant Housing Units | 263 ( 6.9%) |
| Median Home Value | $225,106 |
| Average Home Value | $267,048 |
Residential
3,591
Single Family
3,591
Multi-Family
0
Businesses
123
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Price change | $370,000 |
| 2024-07-09 | Price change | $380,000 |
| 2024-06-20 | Price change | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1239.41 | 16.51% | $56,570 | 25.13% |
| 2022-08-14 | $1063.81 | 139.20% | $45,210 | 15.77% |
| 2021-08-14 | $444.73 | N/A | $39,050 | 10.91% |
What's Special
None
Listed by: Jared English • Congress Realty, Inc
Mls Name: SABOR
Mls Provider:
Mls ID: #1763177
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.
