516 Dusty Emerald, Universal City, TX, 78148 | $169/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

516 Dusty Emerald, Universal City, TX, 78148 | $169/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1313 sft

2935 Woodcliffe, San Antonio, TX, 78230

3 Bed
3 Bath
1440 sft

100 Lorenz UNIT 804, San Antonio, TX, 78209

4 Bed
2 Bath
2398 sft

617 Dawson, San Antonio, TX, 78202

3 Bed
3 Bath
1703 sft

8934 Bonnie Butler, San Antonio, TX, 78221

Nearby investment properties with comparable prices

4 Bed
3 Bath
1954 sft

7606 Bohemian Grv, San Antonio, TX, 78227

3 Bed
3 Bath
1917 sft

RC Springwood Plan, Heritage Oaks, San Antonio, TX, 78223

3 Bed
2 Bath
1485 sft

Dawson Plan, Southton Hollow, San Antonio, TX, 78223

3 Bed
3 Bath
1780 sft

5534 EVERETT LOOP, Converse, TX, 78109

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Universal City at 516 Dusty Emerald, Universal City, TX, 78148 earns $169/mo cash flow from $2,152/mo rent with a $1,326/mo payment. Total monthly income totals $2,152/mo, and annual cash flow totals $2,026/yr on $89,803 capital. ROI tracks 22.17% on current figures, and rental yield reads 9.53% at a $270,900 purchase. Equity gained on principal adds $1,748/yr, and 5% annual appreciation supports $74,845 over five years. Five-year ROI reaches 116.41% and total cumulative return in cash sums $104,540. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,152/mo property income instead of your personal income.

Single Family

Built in N/A

N/A lot

$N/A/sqft

No HOA

More details about the property

2 story, 3 br 2 1/2 bath open floor plan home in the Cimarron Trail community! All bedrooms located upstairs. A large living area greets as you enter the home and opens into the dining room and kitchen with wrap around counter space. Tile floors make for easy clean up and patio access is just a few steps away. The primary bedroom and full bath with walk-in shower is the perfect escape from the downstairs festivities. The huge backyard with patio slab is ideal for guests and entertaining while the garage and extra storage shed is great for projects and security. No pets have ever lived in the house, 5 minutes from HEB & Walmart, close proximity to schools. Window blinds to stay with home. Tenants pays all utilities and yard maintenance. Tenants will be responsible for HOA violations if the yard is not maintained. Landlord will maintain HOA membership so tenants can use neighborhood facilities. Tenants should get rental insurance. Tenants will need to replace HVAC filters while living in the home. No Smoking allowed inside property!

Neighborhood Data

Neighborhood data shown for ZIP Code: 78148, Universal City, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,105 (100%)
Owner Occupied HU	4,810 (52.8%)
Renter Occupied HU	3,729 (41.0%)
Vacant Housing Units	566 ( 6.2%)
Median Home Value	$300,000
Average Home Value	$324,744