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 Elmendorf at 3723 Waterwood Pass, Elmendorf, TX, 78112 priced at $298,879 pairs $1,795/mo rent with after a $1,463/mo payment. Total monthly income equals $1,795/mo. Return on cash invested is 15.91% in year one, and rental yield stands at 7.21% on a $298,879 basis. Equity gained on principal adds $1,929/yr, and 5% annual appreciation accumulates to $82,575 by year five. Five-year ROI measures 82.61% and total cumulative return in cash reaches $81,848. For financing, Ziffy Mortgage’s DSCR program evaluates $1,795/mo property income against a $1,463/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2011
0.42 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 |
|---|---|---|
| 2025-04-22 | Listed for sale | $298,879 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-22 | $2698.04 | 10.78% | $179,936 | 4.72% |
| 2023-04-22 | $2435.53 | N/A | $171,820 | 10.00% |
| 2022-04-22 | N/A | N/A | $156,200 | 10.00% |
Listed by: Isaac Galvan • Vortex Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1860240
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.
