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 San Antonio at 9039 Beacon Ridge, San Antonio, TX, 78255 priced at $765,000 pairs $5,797/mo rent with $299/mo cash flow after a $3,744/mo payment. Total monthly income equals $5,797/mo, and annual cash flow comes to $3,587/yr on $251,685 invested. Return on cash invested is 21.49% in year one, and rental yield stands at 9.09% on a $765,000 basis. Equity gained on principal adds $4,936/yr, and 5% annual appreciation accumulates to $211,355 by year five. Five-year ROI measures 112.57% and total cumulative return in cash reaches $283,331. For financing, Ziffy Mortgage’s DSCR program evaluates $5,797/mo property income against a $3,744/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
7,840 sqft lot
$N/A/sqft
$700 annually HOA
Neighborhood data shown for ZIP Code: 78255, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,946 (100%) |
| Owner Occupied HU | 5,821 (65.1%) |
| Renter Occupied HU | 2,263 (25.3%) |
| Vacant Housing Units | 862 ( 9.6%) |
| Median Home Value | $490,774 |
| Average Home Value | $527,540 |
Residential
7,308
Single Family
6,526
Multi-Family
782
Businesses
95
Date | Event | Price |
|---|---|---|
| 2024-07-15 | Listed for sale | $765,000 |
| 2021-12-22 | Sold | N/A |
| 2021-10-01 | Pending sale | $699,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $10560.43 | -6.20% | $669,955 | 10.00% |
| 2022-08-15 | $11258.81 | N/A | $609,050 | 1057.89% |
| 2021-08-15 | N/A | N/A | $52,600 | N/A |
What's Special
Access Only
Listed by: Ryan Hoskins • Kuper Sotheby's Int'l Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1784969
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.
