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 Bulverde at Halstead Plan, Johnson Ranch: Classic and Westfield Collection, Bulverde, TX, 78163 generates $3,122/mo in rent and, after a $2,017/mo payment, leaves $192/mo in cash flow. Total monthly income is $3,122/mo, and annual cash flow is $2,301/yr on $136,578 invested. Return on cash invested sits at 21.59% in year one, and rental yield is 9.09% on a $411,999 entry. Equity gained on principal adds $2,659/yr, while 5% annual appreciation builds toward $113,828 over five years. Five-year ROI reaches 113.08% and total cumulative return in cash sums $154,443. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,122/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78163, Bulverde, TX area.
| 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 |
Residential
7,884
Single Family
7,818
Multi-Family
66
Businesses
372
Date | Event | Price |
|---|---|---|
| 2023-12-05 | Listing removed | N/A |
| 2023-08-22 | Price change | $411,999 |
| 2023-07-24 | Price change | $406,999 |
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
