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 9604 DAWN TRL, San Antonio, TX, 78254 priced at $350,000 converts $3,425/mo rent into $891/mo cash flow after a $1,713/mo obligation. Total monthly income equals $3,425/mo, and annual cash flow totals $10,692/yr on $116,025 invested. Return on cash invested prints 29.12% in year one, and rental yield reads 11.74% against a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,699 by year five. Five-year ROI reaches 153.67% and total cumulative return in cash sums $178,298. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,425/mo property income covering a $1,713/mo payment, not borrower’s personal income.
Single Family
Built in 2004
9,191 sqft lot
$N/A/sqft
$75 quarterly 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 |
|---|---|---|
| 2024-08-22 | Listed for sale | $350,000 |
| 2020-07-14 | Sold | N/A |
| 2020-06-22 | Pending sale | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-04 | $6050.23 | -2.49% | $325,470 | 6.77% |
| 2022-09-04 | $6204.89 | 34.50% | $304,830 | 26.61% |
| 2021-09-04 | $4613.42 | N/A | $240,770 | 4.03% |
What's Special
12"+ Attic Insulation,Access Only
Listed by: Daniel Stakley • Levi Rodgers Real Estate Group
Mls Name: SABOR
Mls Provider:
Mls ID: #1802953
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.
