




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 424 Homecrest, La Vernia, TX, 78121 priced at $595,000 converts $4,726/mo rent into $495/mo cash flow after a $2,912/mo obligation. Total monthly income equals $4,726/mo, and annual cash flow totals $5,941/yr on $195,755 invested. Return on cash invested prints 23.1% in year one, and rental yield reads 9.53% against a $595,000 entry. Equity gained on principal adds $3,839/yr, while 5% annual appreciation compiles into $164,388 by year five. Five-year ROI reaches 121.13% and total cumulative return in cash sums $237,122. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,726/mo property income covering a $2,912/mo payment, not borrower’s personal income.
Single Family
Built in 2002
2.19 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Hector Mendes • San Antonio Elite Realty
Mls Name: LERA MLS
Mls ID: #1927512