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 Elmendorf at Bradwell Plan, Stone Garden: Coastline Collection, Elmendorf, TX, 78112 priced at $256,999 converts $1,590/mo rent into after a $1,258/mo obligation. Total monthly income equals $1,590/mo. Return on cash invested prints 16.56% in year one, and rental yield reads 7.42% against a $256,999 entry. Equity gained on principal adds $1,658/yr, while 5% annual appreciation compiles into $71,004 by year five. Five-year ROI reaches 86.14% and total cumulative return in cash sums $73,391. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,590/mo property income covering a $1,258/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78112, Elmendorf, TX area.
| 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 |
Residential
3,591
Single Family
3,591
Multi-Family
0
Businesses
123
Date | Event | Price |
|---|---|---|
| 2024-12-08 | Price change | $256,999 |
| 2024-09-10 | Price change | $260,999 |
| 2024-08-08 | Price change | $255,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
