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 Universal City at 9118 Granberry Pass, Universal City, TX, 78148 offers a 9.88% rental yield on a $249,900 purchase with $2,057/mo rent. Total monthly income registers $2,057/mo, and a $1,223/mo payment leaves $280/mo available for distribution. Annual cash flow reaches $3,361/yr on $82,842 to close, and return on cash invested stands at 23.97% in year one. Equity gained on principal adds $1,613/yr while 5% annual appreciation supports $69,043 over five years. Portfolio math shows five-year ROI at 125.87% and total cumulative return in cash at $104,270. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,057/mo property income against a $1,223/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
6,242 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Craig Morris • Morris Realty
Mls Name: LERA MLS
Mls ID: #1925178
