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 Universal City at 803 fern meadow, Universal City, TX, 78148 offers a 13.27% rental yield on a $179,000 purchase with $1,980/mo rent. Total monthly income registers $1,980/mo, and a $876/mo payment leaves $641/mo available for distribution. Annual cash flow reaches $7,686/yr on $59,339 to close, and return on cash invested stands at 32.86% in year one. Equity gained on principal adds $1,155/yr while 5% annual appreciation supports $49,454 over five years. Portfolio math shows five-year ROI at 174.02% and total cumulative return in cash at $103,263. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,980/mo property income against a $876/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1983
4,399 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78148, Universal City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,105 (100%) |
| Owner Occupied HU | 4,810 (52.8%) |
| Renter Occupied HU | 3,729 (41.0%) |
| Vacant Housing Units | 566 ( 6.2%) |
| Median Home Value | $300,000 |
| Average Home Value | $324,744 |
Residential
9,074
Single Family
6,759
Multi-Family
2,315
Businesses
734
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Listed for sale | $179,000 |
| 2020-08-01 | Listing removed | $1,250 |
| 2020-07-09 | Listed for rent | $1,250 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3771.47 | -2.47% | $164,300 | 6.38% |
| 2022-08-14 | $3867.03 | 16.43% | $154,450 | 16.01% |
| 2021-08-14 | $3321.41 | N/A | $133,140 | 4.42% |
Listed by: Mary Eddy • Global Realty Group
Mls Name: SABOR
Mls Provider:
Mls ID: #1799631
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.
