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 Elmendorf at 8826 Black Oak Drive, Elmendorf, TX, 78112 offers $2,880/mo rent that, after a $1,491/mo payment, leaves $674/mo cash flow. Total monthly income is $2,880/mo, and annual cash flow is $8,087/yr on $100,963 cash. Return on cash invested measures 27.92% in year one, and rental yield stands at 11.35% at a $304,563 entry. Equity gained on principal adds $1,965/yr while 5% annual appreciation compounds into $84,145 by year five. Five-year ROI records 147.17% and total cumulative return in cash reaches $148,588. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,880/mo property income versus a $1,491/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
4,791 sqft lot
$N/A/sqft
$480 annually HOA
Neighborhood data shown for ZIP Code: 78112, Elmendorf, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,837 (100%) |
| Owner Occupied HU | 3,111 (81.1%) |
| Renter Occupied HU | 463 (12.1%) |
| Vacant Housing Units | 263 ( 6.9%) |
| Median Home Value | $225,106 |
| Average Home Value | $267,048 |
Residential
3,591
Single Family
3,591
Multi-Family
0
Businesses
123
Date | Event | Price |
|---|---|---|
| 2025-04-03 | Listed for sale | $304,563 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
12"+ Attic Insulation
Listed by: Bradley Tiffan • Legend Homes
Mls Name: SABOR
Mls Provider:
Mls ID: #1860317
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.
