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 5239 alan bean, Kirby, TX, 78219 priced at $165,000 pairs $2,774/mo rent with $1,468/mo cash flow after a $808/mo payment. Total monthly income equals $2,774/mo, and annual cash flow comes to $17,611/yr on $54,698 invested. Return on cash invested is 52.11% in year one, and rental yield stands at 20.17% on a $165,000 basis. Equity gained on principal adds $1,065/yr, and 5% annual appreciation accumulates to $45,586 by year five. Five-year ROI measures 277.81% and total cumulative return in cash reaches $151,955. For financing, Ziffy Mortgage’s DSCR program evaluates $2,774/mo property income against a $808/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1978
7,148 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 |
|---|---|---|
| 2024-06-24 | Price change | $165,000 |
| 2024-05-29 | Price change | $169,500 |
| 2024-05-14 | Price change | $172,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4330.48 | 4.33% | $182,780 | 13.52% |
| 2022-08-14 | $4150.63 | 33.96% | $161,010 | 30.90% |
| 2021-08-14 | $3098.46 | N/A | $123,000 | 7.93% |
Listed by: Emily Upshaw • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1765988
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.
