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 San Antonio at 603 Heritage Way, San Antonio, TX, 78245 generates $1,973/mo in rent and, after a $1,126/mo payment, leaves $186/mo in cash flow. Total monthly income is $1,973/mo, and annual cash flow is $2,227/yr on $76,245 invested. Return on cash invested sits at 22.83% in year one, and rental yield is 10.29% on a $230,000 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation builds toward $63,545 over five years. Five-year ROI reaches 120.61% and total cumulative return in cash sums $91,963. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,973/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
8,886 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78245, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 39,528 (100%) |
| Owner Occupied HU | 25,155 (63.6%) |
| Renter Occupied HU | 11,034 (27.9%) |
| Vacant Housing Units | 3,339 ( 8.4%) |
| Median Home Value | $281,142 |
| Average Home Value | $294,350 |
Residential
37,810
Single Family
31,340
Multi-Family
6,470
Businesses
930
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Listed for sale | $230,000 |
| 2018-03-13 | Sold | N/A |
| 2018-02-19 | Listed for sale | $149,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5638.04 | -3.14% | $246,230 | -2.85% |
| 2023-02-13 | $5820.92 | 3.32% | $253,450 | 11.37% |
| 2022-02-13 | $5633.64 | 23.41% | $227,580 | 17.65% |
Listed by: Jacqueline Oldbury • Keller Williams Legacy
Mls Name: SABOR
Mls Provider:
Mls ID: #1839813
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.
