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% |
Investment property for sale in Kirby at 5114 alan bean, Kirby, TX, 78219 offers a 16.16% rental yield on a $179,900 purchase with $2,422/mo rent. Total monthly income registers $2,422/mo, and a $881/mo payment leaves $1,085/mo available for distribution. Annual cash flow reaches $13,021/yr on $59,637 to close, and return on cash invested stands at 41.74% in year one. Equity gained on principal adds $1,161/yr while 5% annual appreciation supports $49,703 over five years. Portfolio math shows five-year ROI at 221.64% and total cumulative return in cash at $132,177. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,422/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1980
7,448 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78219, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,874 (100%) |
| Owner Occupied HU | 3,756 (47.7%) |
| Renter Occupied HU | 3,419 (43.4%) |
| Vacant Housing Units | 699 ( 8.9%) |
| Median Home Value | $173,628 |
| Average Home Value | $229,823 |
Residential
6,261
Single Family
4,802
Multi-Family
1,459
Businesses
865
Date | Event | Price |
|---|---|---|
| 2024-08-14 | Listed for sale | $179,900 |
| 2024-08-08 | Contingent | $179,900 |
| 2024-07-10 | Listed for sale | $179,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3672.30 | 1.75% | $155,000 | 10.71% |
| 2022-08-15 | $3609.02 | 6.23% | $140,000 | 9.38% |
| 2021-08-15 | $3397.28 | N/A | $128,000 | 2.44% |
Listed by: Kathy Laurie • Home Team of America
Mls Name: SABOR
Mls Provider:
Mls ID: #1791601
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.
