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 Converse at 4915 BADLAND BEACON, Converse, TX, 78109 generates $2,471/mo in rent and, after a $1,322/mo payment, leaves $530/mo in cash flow. Total monthly income is $2,471/mo, and annual cash flow is $6,356/yr on $89,505 invested. Return on cash invested sits at 27.01% in year one, and rental yield is 10.98% on a $270,000 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation builds toward $74,596 over five years. Five-year ROI reaches 142.25% and total cumulative return in cash sums $127,321. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,471/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
6,011 sqft lot
$N/A/sqft
$250 annually HOA
Neighborhood data shown for ZIP Code: 78109, Converse, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,515 (100%) |
| Owner Occupied HU | 18,732 (73.4%) |
| Renter Occupied HU | 4,973 (19.5%) |
| Vacant Housing Units | 1,810 ( 7.1%) |
| Median Home Value | $287,942 |
| Average Home Value | $312,137 |
Residential
23,805
Single Family
21,742
Multi-Family
2,063
Businesses
804
Date | Event | Price |
|---|---|---|
| 2025-02-06 | Listed for sale | $270,000 |
| 2024-10-07 | Listing removed | $275,000 |
| 2024-07-25 | Price change | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3658.76 | -4.71% | $266,100 | -1.44% |
| 2023-02-13 | $3839.69 | -29.02% | $270,000 | 3.26% |
| 2022-02-13 | $5409.43 | 37.39% | $261,480 | 26.61% |
Listed by: Alicia Stumph • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1840161
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.
