Discovery Plan, The Wilder, Adkins, TX, 78101 | $308/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

Discovery Plan, The Wilder, Adkins, TX, 78101 | $308/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1136 sft

4902 BERNADINE DR, San Antonio, TX, 78220

Investment Property+ 1 more

2 Bed
1 Bath
900 sft

202 W BOYER AVE, San Antonio, TX, 78210

6 Bed
5 Bath
2008 sft

712 green, San Antonio, TX, 78225

3 Bed
3 Bath
1494 sft

246 HIGH AVE, San Antonio, TX, 78210

Nearby investment properties with comparable prices

4 Bed
3 Bath
2260 sft

811 Goodhart, San Antonio, TX, 78221

4 Bed
3 Bath
2276 sft

Donley Plan, Southton Hollow, San Antonio, TX, 78223

4 Bed
3 Bath
2223 sft

711 Garnier Pass, San Antonio, TX, 78221

4 Bed
3 Bath
1802 sft

9998 Forestier Green, 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 Adkins at Discovery Plan, The Wilder, Adkins, TX, 78101 offers a 9.74% rental yield on a $305,490 purchase with $2,480/mo rent. Total monthly income registers $2,480/mo, and a $1,495/mo payment leaves $308/mo available for distribution. Annual cash flow reaches $3,694/yr on $101,270 to close, and return on cash invested stands at 23.56% in year one. Equity gained on principal adds $1,971/yr while 5% annual appreciation supports $84,401 over five years. Portfolio math shows five-year ROI at 123.62% and total cumulative return in cash at $125,191. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,480/mo property income against a $1,495/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

From the covered porch, you enter into the foyer, where stairs to the second floor are immediately in view. Continuing through, you arrive at the open family room, dining area, and kitchen. A powder bath is conveniently located off the kitchen and family room. Also off the kitchen are a pantry, a coat closet, and access to the two-car garage. Upstairs, a central loft leads to the primary bedroom, which includes a primary bath and a spacious walk-in closet. Three additional bedrooms-each with its own walk-in closet-share a full bath. A laundry room is also located on 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