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 4523 NEW MATHIS RD, Elmendorf, TX, 78112 generates $2,515/mo in rent and, after a $783/mo payment, leaves $1,377/mo in cash flow. Total monthly income is $2,515/mo, and annual cash flow is $16,528/yr on $53,040 invested. Return on cash invested sits at 51.07% in year one, and rental yield is 18.86% on a $160,000 entry. Equity gained on principal adds $1,032/yr, while 5% annual appreciation builds toward $44,205 over five years. Five-year ROI reaches 271.2% and total cumulative return in cash sums $143,846. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,515/mo property income rather than buyer’s personal income.
Manufactured
Built in 1998
0.46 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 |
|---|---|---|
| 2024-08-22 | Listed for sale | $160,000 |
| 2022-05-18 | Listing removed | N/A |
| 2022-05-16 | Price change | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $488.14 | -62.84% | $22,280 | -60.09% |
| 2022-08-30 | $1313.46 | 60.22% | $55,820 | 72.98% |
| 2021-08-30 | $819.76 | N/A | $32,270 | -0.55% |
Listed by: Brandon Ramirez • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1803179
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.
