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 San Antonio at 4523 WILLOW TREE, San Antonio, TX, 78259 priced at $425,000 converts $4,952/mo rent into $1,789/mo cash flow after a $2,080/mo obligation. Total monthly income equals $4,952/mo, and annual cash flow totals $21,467/yr on $140,888 invested. Return on cash invested prints 35.15% in year one, and rental yield reads 13.98% against a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,420 by year five. Five-year ROI reaches 186.19% and total cumulative return in cash sums $262,313. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,952/mo property income covering a $2,080/mo payment, not borrower’s personal income.
Single Family
Built in 2007
7,405 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood data shown for ZIP Code: 78259, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,899 (100%) |
| Owner Occupied HU | 8,090 (58.2%) |
| Renter Occupied HU | 4,742 (34.1%) |
| Vacant Housing Units | 1,067 ( 7.7%) |
| Median Home Value | $395,032 |
| Average Home Value | $431,254 |
Residential
12,146
Single Family
8,898
Multi-Family
3,248
Businesses
969
Date | Event | Price |
|---|---|---|
| 2024-09-02 | Listed for sale | $425,000 |
| 2020-02-20 | Listing removed | $1,975 |
| 2020-01-25 | Price change | $1,975 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-04 | $8346.02 | 1.53% | $458,450 | 11.31% |
| 2022-09-04 | $8220.61 | 161.66% | $411,870 | 31.09% |
| 2021-09-04 | $3141.66 | N/A | $314,180 | 4.61% |
Listed by: Marla Lynn Barrera • Marla Lynn Properties
Mls Name: SABOR
Mls Provider:
Mls ID: #1805660
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.
