Compass Plan, The Wilder, Adkins, TX, 78101 | $378/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

Compass Plan, The Wilder, Adkins, TX, 78101 | $378/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1643 sft

The Sequoia Plan, Blue Ridge Ranch, San Antonio, TX, 78222

3 Bed
3 Bath
1746 sft

127 Roesler Rd., San Antonio, TX, 78220

3 Bed
2 Bath
1803 sft

2826 Christian Dr, San Antonio, TX, 78222

Pinehollow Plan, Ruby Crossing : Cottage Collection

4 Bed
2 Bath
1600 sft

Pinehollow Plan, Ruby Crossing : Cottage Collection, San Antonio, TX, 78264

Nearby investment properties with comparable prices

3 Bed
2 Bath
1362 sft

Frio Plan, Red Hawk Landing, San Antonio, TX, 78222

3 Bed
2 Bath
2585 sft

5558 Beech Valley, San Antonio, TX, 78242

3 Bed
2 Bath
1362 sft

Frio Plan, Mesa Vista, Von Ormy, TX, 78073

3 Bed
2 Bath
1253 sft

The Comal C Plan, Applewhite Meadows, San Antonio, TX, 78224

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

Rental property for sale in Adkins at Compass Plan, The Wilder, Adkins, TX, 78101 generates $2,149/mo in rent and, after a $1,219/mo payment, leaves $378/mo in cash flow. Total monthly income is $2,149/mo, and annual cash flow is $4,537/yr on $82,540 invested. Return on cash invested sits at 25.41% in year one, and rental yield is 10.36% on a $248,990 entry. Equity gained on principal adds $1,607/yr, while 5% annual appreciation builds toward $68,791 over five years. Five-year ROI reaches 133.58% and total cumulative return in cash sums $110,261. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,149/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Step through the covered porch into the foyer, where you're immediately greeted by stairs leading to the second floor. The one-car garage is conveniently accessible right off the foyer. Moving forward, you enter an open space combining the kitchen, family room, and dining area. The kitchen features a pantry and is adjacent to a powder bath for guests. Just off the dining area, a back patio provides outdoor living space. Upstairs, the primary bedroom boasts a primary bath and a spacious walk-in closet. Two additional bedrooms share a full bath, with one bedroom offering a walk-in closet. A laundry room and a linen closet complete the second floor for added convenience.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78101, Adkins, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,644 (100%)
Owner Occupied HU	3,045 (83.6%)
Renter Occupied HU	422 (11.6%)
Vacant Housing Units	177 ( 4.9%)
Median Home Value	$356,512
Average Home Value	$385,346