Arlington Plan, Hickory Ridge, Elmendorf, TX, 78112 | $583/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Arlington Plan, Hickory Ridge, Elmendorf, TX, 78112 | $583/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2440 sft

16552 Rosemary Ridge, Elmendorf, TX, 78112

4 Bed
2 Bath
1781 sft

16535 Rosemary Rdg, Elmendorf, TX, 78112

4 Bed
2 Bath
1975 sft

16546 Rosemary Ridge, Elmendorf, TX, 78112

4 Bed
2 Bath
2045 sft

16511 Rosemary Ridge, Elmendorf, TX, 78112

Nearby investment properties with comparable prices

4 Bed
3 Bath
2045 sft

Arlington Plan, Hickory Ridge, Elmendorf, TX, 78112

4 Bed
3 Bath
2182 sft

15542 Peppercorn Isle, Von Ormy, TX, 78073

4 Bed
3 Bath
1968 sft

4202 Thyme Garden, Von Ormy, TX, 78073

3 Bed
2 Bath
2025 sft

285 Log Cabin Way, Poteet, TX, 78065

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Elmendorf at Arlington Plan, Hickory Ridge, Elmendorf, TX, 78112 with 5% annual appreciation on a $322,990 basis while $2,880/mo rent supports operations. Total monthly income totals $2,880/mo and a $1,581/mo payment preserves $583/mo for cash returns. Annual cash flow comes to $6,996/yr on $107,071 deployed, and return on cash invested reaches 26.44% in year one. Equity gained on principal adds $2,084/yr, and five-year appreciation sums $89,236 alongside rental yield of 10.7%. Five-year ROI measures 139.14% and total cumulative return in cash totals $148,974.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,880/mo property income versus a $1,581/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Arlington offers a smart, modern layout designed for comfort and flexibility. A welcoming front porch leads into a private hallway where two secondary bedrooms and a shared full bath create a quiet retreat for family or guests. Further inside, the home opens into a bright, open-concept living area. The great room connects seamlessly to the kitchen, which features sleek countertops, a large island, abundant cabinetry, and a corner pantry for extra storage. The adjoining dining area provides a warm space for everyday meals and gatherings. A third secondary bedroom and nearby powder room add convenience and versatility-perfect for guests, multigenerational living, or a home office. Tucked at the back of the home, the private owner's suite includes a spa-inspired bath with dual vanities, walk-in shower, and two spacious walk-in closets. Additional features include a centrally located laundry room, covered patio for outdoor living, and a two-car garage. Highlights of this home Designer kitchen with large island and generous pantry Flexible fourth bedroom option Secluded laundry and powder room Owner's suite with elegant bath and dual walk-in closets Optional upgrades: gourmet kitchen, study, courtyard, ceiling beams, fireplace, 3-panel stacking door, and more The floorplan images provided are for illustrative purposes only and may not represent the exact layout, dimensions, features or options of an available home. All square footage and room...

Neighborhood Data

Neighborhood data shown for ZIP Code: 78112, Elmendorf, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,837 (100%)
Owner Occupied HU	3,111 (81.1%)
Renter Occupied HU	463 (12.1%)
Vacant Housing Units	263 ( 6.9%)
Median Home Value	$225,106
Average Home Value	$267,048