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 La Vernia at 411 ROSE BLOSSOM LOOP, La Vernia, TX, 78121 generates $3,193/mo in rent, after a $2,349/mo payment. Total monthly income is $3,193/mo. Return on cash invested sits at 18.25% in year one, and rental yield is 7.98% on a $480,000 entry. Equity gained on principal adds $3,097/yr, while 5% annual appreciation builds toward $132,615 over five years. Five-year ROI reaches 95.14% and total cumulative return in cash sums $151,385. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,193/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
1.07 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78121, La Vernia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,910 (100%) |
| Owner Occupied HU | 4,904 (83.0%) |
| Renter Occupied HU | 669 (11.3%) |
| Vacant Housing Units | 337 ( 5.7%) |
| Median Home Value | $401,963 |
| Average Home Value | $415,649 |
Residential
5,818
Single Family
5,818
Multi-Family
0
Businesses
442
Date | Event | Price |
|---|---|---|
| 2025-01-25 | Price change | $480,000 |
| 2024-12-19 | Listed for sale | $485,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $5743.96 | 1.38% | $429,464 | 10.00% |
| 2023-02-12 | $5665.68 | -12.81% | $390,422 | 10.00% |
| 2022-02-12 | $6498.06 | 6.63% | $354,929 | 10.00% |
Listed by: Ivan Terrazas • Keller Williams City-View
Mls Name: SABOR
Mls Provider:
Mls ID: #1830307
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.
