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 771 EARLY RIDGE RD, Bulverde, TX, 78163 generates $4,456/mo in rent, after a $5,824/mo payment. Total monthly income is $4,456/mo. Return on cash invested sits at 7.65% in year one, and rental yield is 4.49% on a $1,190,000 entry. Equity gained on principal adds $7,679/yr, while 5% annual appreciation builds toward $328,775 over five years. Five-year ROI reaches 38.32% and total cumulative return in cash sums $147,760. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,456/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
1.02 Acres lot
$N/A/sqft
$975 annually 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 |
|---|---|---|
| 2025-06-22 | Price change | $1,190,000 |
| 2025-01-27 | Listed for sale | $1,188,000 |
| 2024-09-22 | Listing removed | $1,050,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $3032.51 | -8.85% | $173,210 | -10.00% |
| 2023-06-26 | $3326.86 | -8.72% | $192,460 | N/A |
| 2022-06-26 | $3644.57 | 31.15% | $192,460 | 38.26% |
Listed by: Holly Gottschalt • EXIT Realty Advisors
Mls Name: SABOR
Mls Provider:
Mls ID: #1837503
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.
