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 902 CIBOLO TRL, Universal City, TX, 78148 generates $1,655/mo in rent and, after a $925/mo payment, leaves $311/mo in cash flow. Total monthly income is $1,655/mo, and annual cash flow is $3,733/yr on $62,654 invested. Return on cash invested sits at 25.87% in year one, and rental yield is 10.51% on a $189,000 entry. Equity gained on principal adds $1,220/yr, while 5% annual appreciation builds toward $52,217 over five years. Five-year ROI reaches 136.08% and total cumulative return in cash sums $85,258. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,655/mo property income rather than buyer’s personal income.
Single Family
Built in 1959
0.30 Acres 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 |
|---|---|---|
| 2025-02-11 | Price change | $189,000 |
| 2025-01-14 | Price change | $199,000 |
| 2025-01-01 | Price change | $214,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1816.01 | 5.93% | $164,610 | 10.00% |
| 2023-02-13 | $1714.27 | 6.08% | $149,645 | 10.00% |
| 2022-02-13 | $1615.97 | 10.34% | $136,041 | 10.00% |
Listed by: Basil Franz • Buy Sell Rent Realty, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1829257
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.
