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 4518 Waterline Rd, Elmendorf, TX, 78112 generates $1,469/mo in rent and, after a $915/mo payment, leaves $139/mo in cash flow. Total monthly income is $1,469/mo, and annual cash flow is $1,674/yr on $61,991 invested. Return on cash invested sits at 22.61% in year one, and rental yield is 9.43% on a $187,000 entry. Equity gained on principal adds $1,207/yr, while 5% annual appreciation builds toward $51,665 over five years. Five-year ROI reaches 118.58% and total cumulative return in cash sums $73,506. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,469/mo property income rather than buyer’s personal income.
Manufactured
Built in 2013
0.54 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 |
|---|---|---|
| 2025-09-03 | Listed for sale | $187,000 |
| 2011-02-01 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-03 | $1445.06 | 10.54% | $63,450 | 6.33% |
| 2023-09-03 | $1307.33 | 16.50% | $59,670 | 25.12% |
| 2022-09-03 | $1122.17 | 20.42% | $47,690 | 15.78% |
Listed by: Rosetti Hoffman • Bray Real Estate Group- San Antonio
Mls Name: LERA MLS
Mls Provider:
Mls ID: #1897513
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.
