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 4506 New Mathis, Elmendorf, TX, 78112 priced at $190,000 pairs $1,801/mo rent with $450/mo cash flow after a $930/mo payment. Total monthly income equals $1,801/mo, and annual cash flow comes to $5,398/yr on $62,985 invested. Return on cash invested is 28.48% in year one, and rental yield stands at 11.37% on a $190,000 basis. Equity gained on principal adds $1,226/yr, and 5% annual appreciation accumulates to $52,494 by year five. Five-year ROI measures 150.02% and total cumulative return in cash reaches $94,488. For financing, Ziffy Mortgage’s DSCR program evaluates $1,801/mo property income against a $930/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2025
0.70 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 |
|---|---|---|
| 2025-04-07 | Listed for sale | $190,000 |
| 2024-09-20 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-08 | $507.42 | -4.92% | $22,280 | -8.54% |
| 2023-04-08 | $533.70 | N/A | $24,360 | N/A |
Listed by: Elias Buelto Perez • Morris Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1856393
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.
