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 Universal City at 8502 branch hollow, Universal City, TX, 78148 priced at $310,000 converts $3,578/mo rent into $1,200/mo cash flow after a $1,517/mo obligation. Total monthly income equals $3,578/mo, and annual cash flow totals $14,405/yr on $102,765 invested. Return on cash invested prints 33.93% in year one, and rental yield reads 13.85% against a $310,000 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation compiles into $85,647 by year five. Five-year ROI reaches 179.98% and total cumulative return in cash sums $184,951. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,578/mo property income covering a $1,517/mo payment, not borrower’s personal income.
Single Family
Built in 2001
6,534 sqft lot
$N/A/sqft
$175 annually 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 |
|---|---|---|
| 2024-07-19 | Listed for sale | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7051.25 | 3.87% | $307,180 | 13.30% |
| 2022-08-14 | $6788.41 | 70.46% | $271,130 | 12.96% |
| 2021-08-14 | $3982.36 | N/A | $240,020 | 8.37% |
What's Special
Pull Down Stairs
Listed by: Mizani Simpson • Stonepoint Properties Inc
Mls Name: SABOR
Mls Provider:
Mls ID: #1794202
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.
