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 5027 Kayak Cove, Elmendorf, TX, 78112 priced at $229,133 converts $2,056/mo rent into $394/mo cash flow after a $1,121/mo obligation. Total monthly income equals $2,056/mo, and annual cash flow totals $4,734/yr on $75,958 invested. Return on cash invested prints 26.14% in year one, and rental yield reads 10.77% against a $229,133 entry. Equity gained on principal adds $1,479/yr, while 5% annual appreciation compiles into $63,305 by year five. Five-year ROI reaches 137.68% and total cumulative return in cash sums $104,578. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,056/mo property income covering a $1,121/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$350 annually 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 |
|---|---|---|
| 2025-01-28 | Listed for sale | $229,133 |
| 2022-10-31 | Listing removed | N/A |
| 2022-09-01 | Pending sale | $277,526 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $3843.99 | -34.39% | $243,640 | -9.76% |
| 2023-02-12 | $5859.26 | 1143.50% | $269,990 | 1249.95% |
| 2022-02-12 | $471.19 | N/A | $20,000 | N/A |
Listed by: Dayton Schrader • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1837850
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.
