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 8326 Delphian, Universal City, TX, 78148 uses $149,076 cash to close to unlock $1,802/yr annual cash flow and $150/mo monthly cash flow. Total monthly income runs $3,348/mo, and a $2,201/mo payment keeps the spread at $150/mo. Purchase price stands at $449,700, and rental yield measures 8.93% with $3,348/mo rent. Return on cash invested shows 21.12% in year one, and 5% annual appreciation builds toward $124,244 over five years. Five-year ROI reaches 110.55% and total cumulative return in cash records $164,804. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,348/mo property income covering a $2,201/mo payment rather than investor’s personal income.
Single Family
Built in 1973
9,016 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Donna Drayton • Drayton Realty, LLC
Mls Name: LERA MLS
Mls ID: #1907577
