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 8542 Park Olympia, Universal City, TX, 78148 listed at $325,000 pairs $2,915/mo rent with a $1,591/mo payment to leave $604/mo cash flow. Total monthly income runs $2,915/mo, and annual cash flow reaches $7,243/yr on $107,738 cash to close. Return on cash invested measures 26.63% in year one, and rental yield registers 10.76% at a $325,000 basis. Equity gained on principal adds $2,097/yr, and annual property appreciation at 5% supports $89,792 by year five. Five-year ROI tracks 140.12% and total cumulative return in cash totals $150,961. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,915/mo property income relative to a $1,591/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1998
6,446 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: Amanda Segovia • JB Goodwin, REALTORS
Mls Name: LERA MLS
Mls ID: #1894707
