Elton Plan, Hidden Trails : Classic CollectionBulverdeTX78163
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Bulverde at Elton Plan, Hidden Trails: Classic Collection, Bulverde, TX, 78163 priced at $391,999 converts $3,196/mo rent into $408/mo cash flow after a $1,919/mo obligation. Total monthly income equals $3,196/mo, and annual cash flow totals $4,897/yr on $129,948 invested. Return on cash invested prints 23.68% in year one, and rental yield reads 9.78% against a $391,999 entry. Equity gained on principal adds $2,530/yr, while 5% annual appreciation compiles into $108,302 by year five. Five-year ROI reaches 124.29% and total cumulative return in cash sums $161,508. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,196/mo property income covering a $1,919/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78163, Bulverde, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,024 (100%) |
| Owner Occupied HU | 8,289 (91.9%) |
| Renter Occupied HU | 327 ( 3.6%) |
| Vacant Housing Units | 408 ( 4.5%) |
| Median Home Value | $508,525 |
| Average Home Value | $557,774 |
Housing Distribution
Address Breakdown
Residential
7,884
Single Family
7,818
Multi-Family
66
Businesses
372
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
