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 Elmendorf at 8903 Hazel Birch #RQ1U0R, Elmendorf, TX, 78112 offers a 10.27% rental yield on a $317,700 purchase with $2,720/mo rent. Total monthly income registers $2,720/mo, and a $1,555/mo payment leaves $461/mo available for distribution. Annual cash flow reaches $5,529/yr on $105,318 to close, and return on cash invested stands at 25.16% in year one. Equity gained on principal adds $2,050/yr while 5% annual appreciation supports $87,775 over five years. Portfolio math shows five-year ROI at 132.21% and total cumulative return in cash at $139,237. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,720/mo property income against a $1,555/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-04-01 | Listing removed | $317,990 |
| 2024-08-30 | Price change | $317,990 |
| 2024-06-26 | Price change | $334,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
