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 3935 Brazos Bend, San Antonio, TX, 78245 priced at $399,000 pairs $3,919/mo rent with $935/mo cash flow after a $1,953/mo payment. Total monthly income equals $3,919/mo, and annual cash flow comes to $11,223/yr on $132,269 invested. Return on cash invested is 28.39% in year one, and rental yield stands at 11.79% on a $399,000 basis. Equity gained on principal adds $2,575/yr, and 5% annual appreciation accumulates to $110,236 by year five. Five-year ROI measures 150.05% and total cumulative return in cash reaches $198,470. For financing, Ziffy Mortgage’s DSCR program evaluates $3,919/mo property income against a $1,953/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
7,840 sqft lot
$N/A/sqft
$1,756 annually HOA
Neighborhood data shown for ZIP Code: 78245, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 39,528 (100%) |
| Owner Occupied HU | 25,155 (63.6%) |
| Renter Occupied HU | 11,034 (27.9%) |
| Vacant Housing Units | 3,339 ( 8.4%) |
| Median Home Value | $281,142 |
| Average Home Value | $294,350 |
Residential
37,810
Single Family
31,340
Multi-Family
6,470
Businesses
930
Date | Event | Price |
|---|---|---|
| 2024-08-07 | Price change | $399,000 |
| 2024-07-08 | Price change | $414,900 |
| 2024-04-19 | Listed for sale | $429,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3628.39 | 8.81% | $436,980 | 9.39% |
| 2022-08-15 | $3334.60 | 736.37% | $399,460 | 760.91% |
| 2021-08-15 | $398.70 | N/A | $46,400 | 1.64% |
Listed by: Dayton Schrader • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1768284
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.
