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 7814 Brazoria Park, San Antonio, TX, 78254 priced at $260,000 pairs $2,159/mo rent with $183/mo cash flow after a $1,273/mo payment. Total monthly income equals $2,159/mo, and annual cash flow comes to $2,197/yr on $86,190 invested. Return on cash invested is 22.46% in year one, and rental yield stands at 9.96% on a $260,000 basis. Equity gained on principal adds $1,678/yr, and 5% annual appreciation accumulates to $71,833 by year five. Five-year ROI measures 118.43% and total cumulative return in cash reaches $102,077. For financing, Ziffy Mortgage’s DSCR program evaluates $2,159/mo property income against a $1,273/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
4,660 sqft lot
$N/A/sqft
$495 annually HOA
Neighborhood data shown for ZIP Code: 78254, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,783 (100%) |
| Owner Occupied HU | 25,306 (79.6%) |
| Renter Occupied HU | 5,149 (16.2%) |
| Vacant Housing Units | 1,328 ( 4.2%) |
| Median Home Value | $350,768 |
| Average Home Value | $375,437 |
Residential
30,371
Single Family
28,821
Multi-Family
1,550
Businesses
401
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Listed for sale | $260,000 |
| 2012-01-02 | Listing removed | $1,175 |
| 2011-12-13 | Listed for rent | $1,175 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $5341.33 | -6.44% | $288,470 | -6.11% |
| 2023-04-11 | $5709.09 | 5.21% | $307,250 | 15.23% |
| 2022-04-11 | $5426.18 | 37.21% | $266,650 | 28.67% |
What's Special
Access Only
Listed by: Ashley Castillo • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1857499
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.
