Cibola Plan, Stone Garden: Wellton Collection, Elmendorf, TX, 78112 | $332/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

Cibola Plan, Stone Garden: Wellton Collection, Elmendorf, TX, 78112 | $332/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1781 sft

5118 Kayak Cove, Elmendorf, TX, 78112

3 Bed
2 Bath
1416 sft

14311 Calaveras Cove, Elmendorf, TX, 78112

3 Bed
2 Bath
1242 sft

14318 Calaveras Cove, Elmendorf, TX, 78112

3 Bed
2 Bath
1604 sft

14314 Calaveras Cove, Elmendorf, TX, 78112

Nearby investment properties with comparable prices

3 Bed
2 Bath
1200 sft

20404 Onyx Ring, San Antonio, TX, 78264

3 Bed
2 Bath
1200 sft

152 Bronco Rdg, Pleasanton, TX, 78064

3 Bed
2 Bath
1129 sft

13218 Furyk Drive, San Antonio, TX, 78221

3 Bed
2 Bath
1380 sft

13542 Laffoon Way, San Antonio, TX, 78221

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 Cibola Plan, Stone Garden: Wellton Collection, Elmendorf, TX, 78112 with 5% annual appreciation on a $176,999 basis while $1,590/mo rent supports operations. Total monthly income totals $1,590/mo and a $866/mo payment preserves $332/mo for cash returns. Annual cash flow comes to $3,980/yr on $58,675 deployed, and return on cash invested reaches 26.69% in year one. Equity gained on principal adds $1,142/yr, and five-year appreciation sums $48,902 alongside rental yield of 10.78%. Five-year ROI measures 140.46% and total cumulative return in cash totals $82,415.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,590/mo property income versus a $866/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The first floor of this two-story home is host to an open floorplan that combines a fully-equipped kitchen with the living and dining areas to maximize the footprint of the home. There are four bedrooms located upstairs, including the luxe owner's suite, which is positioned at the back of the home for enhanced privacy and comfort.

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