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 Universal City at 403 Lone Falls, Universal City, TX, 78148 priced at $355,000 pairs $3,010/mo rent with $448/mo cash flow after a $1,738/mo payment. Total monthly income equals $3,010/mo, and annual cash flow comes to $5,381/yr on $117,683 invested. Return on cash invested is 24.48% in year one, and rental yield stands at 10.17% on a $355,000 basis. Equity gained on principal adds $2,291/yr, and 5% annual appreciation accumulates to $98,080 by year five. Five-year ROI measures 128.72% and total cumulative return in cash reaches $151,476. For financing, Ziffy Mortgage’s DSCR program evaluates $3,010/mo property income against a $1,738/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
7,013 sqft lot
$N/A/sqft
$440 annually HOA
Neighborhood data shown for ZIP Code: 78148, Universal City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,105 (100%) |
| Owner Occupied HU | 4,810 (52.8%) |
| Renter Occupied HU | 3,729 (41.0%) |
| Vacant Housing Units | 566 ( 6.2%) |
| Median Home Value | $300,000 |
| Average Home Value | $324,744 |
Residential
9,074
Single Family
6,759
Multi-Family
2,315
Businesses
734
Date | Event | Price |
|---|---|---|
| 2025-04-28 | Listed for sale | $355,000 |
| 2020-04-28 | Sold | N/A |
| 2020-03-06 | Pending sale | $301,182 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Leslie West • Real Broker, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1861800
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.
