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 San Antonio at 9023 stillwater pass, San Antonio, TX, 78254 offers a 11.97% rental yield on a $410,000 purchase with $4,090/mo rent. Total monthly income registers $4,090/mo, and a $2,007/mo payment leaves $1,087/mo available for distribution. Annual cash flow reaches $13,046/yr on $135,915 to close, and return on cash invested stands at 29.51% in year one. Equity gained on principal adds $2,646/yr while 5% annual appreciation supports $113,275 over five years. Portfolio math shows five-year ROI at 155.82% and total cumulative return in cash at $211,787. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,090/mo property income against a $2,007/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
4,356 sqft lot
$N/A/sqft
$1,044 annually HOA
Neighborhood data shown for ZIP Code: 78254, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,783 (100%) |
| Owner Occupied HU | 25,306 (79.6%) |
| Renter Occupied HU | 5,149 (16.2%) |
| Vacant Housing Units | 1,328 ( 4.2%) |
| Median Home Value | $350,768 |
| Average Home Value | $375,437 |
Residential
30,371
Single Family
28,821
Multi-Family
1,550
Businesses
401
Date | Event | Price |
|---|---|---|
| 2024-07-23 | Price change | $410,000 |
| 2024-06-19 | Listed for sale | $417,889 |
| 2022-09-28 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Johnny Leija • Keller Williams Legacy
Mls Name: SABOR
Mls Provider:
Mls ID: #1785929
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.
