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 8514 Branch Hollow, Universal City, TX, 78148 generates $2,422/mo in rent and, after a $1,493/mo payment, leaves $224/mo in cash flow. Total monthly income is $2,422/mo, and annual cash flow is $2,689/yr on $101,108 invested. Return on cash invested sits at 22.57% in year one, and rental yield is 9.53% on a $305,000 entry. Equity gained on principal adds $1,968/yr, while 5% annual appreciation builds toward $84,266 over five years. Five-year ROI reaches 118.48% and total cumulative return in cash sums $119,794. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,422/mo property income rather than buyer’s personal income.
Single Family
Built in 1999
6,664 sqft lot
$N/A/sqft
$132 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 |
|---|---|---|
| 2025-06-01 | Listed for sale | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-02 | $5276.21 | 3.50% | $291,540 | 4.75% |
| 2023-06-02 | $5097.67 | -9.93% | $278,312 | 10.00% |
| 2022-06-02 | $5659.37 | 10.45% | $253,011 | 10.00% |
Listed by: David Nosal • Keller Williams City-View
Mls Name: SABOR
Mls Provider:
Mls ID: #1855116
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.
