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 Kirby at 5123 alan bean, Kirby, TX, 78219 priced at $219,900 pairs $1,838/mo rent with $275/mo cash flow after a $1,076/mo payment. Total monthly income equals $1,838/mo, and annual cash flow comes to $3,295/yr on $72,897 invested. Return on cash invested is 24.43% in year one, and rental yield stands at 10.03% on a $219,900 basis. Equity gained on principal adds $1,419/yr, and 5% annual appreciation accumulates to $60,754 by year five. Five-year ROI measures 128.31% and total cumulative return in cash reaches $93,532. For financing, Ziffy Mortgage’s DSCR program evaluates $1,838/mo property income against a $1,076/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1979
6,838 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 |
|---|---|---|
| 2024-12-13 | Price change | $219,900 |
| 2024-11-23 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $153,245 | 10.00% |
| 2023-12-27 | $2125.51 | -20.72% | $139,314 | 10.00% |
| 2022-12-27 | $2680.98 | 6.16% | $126,649 | 10.00% |
Listed by: Velma Gettelman • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1825289
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.
