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 Elmendorf at 7606 Stud Dr, Elmendorf, TX, 78112 offers a 16.03% rental yield on a $263,055 purchase with $3,515/mo rent. Total monthly income registers $3,515/mo, and a $1,288/mo payment leaves $1,619/mo available for distribution. Annual cash flow reaches $19,427/yr on $87,203 to close, and return on cash invested stands at 42.19% in year one. Equity gained on principal adds $1,697/yr while 5% annual appreciation supports $72,677 over five years. Portfolio math shows five-year ROI at 223.64% and total cumulative return in cash at $195,017. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,515/mo property income against a $1,288/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
4,356 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 78112, Elmendorf, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,837 (100%) |
| Owner Occupied HU | 3,111 (81.1%) |
| Renter Occupied HU | 463 (12.1%) |
| Vacant Housing Units | 263 ( 6.9%) |
| Median Home Value | $225,106 |
| Average Home Value | $267,048 |
Residential
3,591
Single Family
3,591
Multi-Family
0
Businesses
123
Date | Event | Price |
|---|---|---|
| 2024-06-05 | Price change | $263,055 |
| 2024-05-14 | Listed for sale | $262,055 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Christopher Marti • Housifi
Mls Name: SABOR
Mls Provider:
Mls ID: #1777521
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.
