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% |
Investment property for sale in Kirby at 614 EDALYN ST, Kirby, TX, 78219 offers a 11.59% rental yield on a $113,000 purchase with $1,091/mo rent. Total monthly income registers $1,091/mo, and a $553/mo payment leaves $230/mo available for distribution. Annual cash flow reaches $2,760/yr on $37,460 to close, and return on cash invested stands at 27.28% in year one. Equity gained on principal adds $729/yr while 5% annual appreciation supports $31,220 over five years. Portfolio math shows five-year ROI at 144.23% and total cumulative return in cash at $54,029. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,091/mo property income against a $553/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1952
0.33 Acres 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 |
|---|---|---|
| 2024-12-25 | Price change | $113,000 |
| 2024-12-12 | Listed for sale | $123,000 |
| 2013-02-08 | Listing removed | $650 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $105,680 | -2.43% |
| 2023-12-27 | $2566.11 | -4.13% | $108,310 | 4.31% |
| 2022-12-27 | $2676.59 | 27.95% | $103,830 | 17.77% |
Listed by: Steven McCumber • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1817686
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.
