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 Bulverde at 5317 TRELLISED LN, Bulverde, TX, 78163 offers $3,492/mo rent that, after a $1,493/mo payment, leaves $1,233/mo cash flow. Total monthly income is $3,492/mo, and annual cash flow is $14,795/yr on $101,108 cash. Return on cash invested measures 34.54% in year one, and rental yield stands at 13.74% at a $305,000 entry. Equity gained on principal adds $1,968/yr while 5% annual appreciation compounds into $84,266 by year five. Five-year ROI records 182.9% and total cumulative return in cash reaches $184,930. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,492/mo property income versus a $1,493/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
6,098 sqft lot
$N/A/sqft
$270 quarterly HOA
Neighborhood data shown for ZIP Code: 78163, Bulverde, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,024 (100%) |
| Owner Occupied HU | 8,289 (91.9%) |
| Renter Occupied HU | 327 ( 3.6%) |
| Vacant Housing Units | 408 ( 4.5%) |
| Median Home Value | $508,525 |
| Average Home Value | $557,774 |
Residential
7,884
Single Family
7,818
Multi-Family
66
Businesses
372
Date | Event | Price |
|---|---|---|
| 2024-07-02 | Listed for sale | $305,000 |
| 2024-06-13 | Listing removed | N/A |
| 2024-05-23 | Listed for sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Storage
Listed by: Joey Schoessler • Magnolia Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1777861
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.
