Hickory Plan, Hickory Ridge, Elmendorf, TX, 78112 | $782/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

Hickory Plan, Hickory Ridge, Elmendorf, TX, 78112 | $782/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2477 sft

The Murray F Plan, Hickory Ridge, Elmendorf, TX, 78112

4 Bed
3 Bath
2111 sft

8846 Black Oak Drive, Elmendorf, TX, 78112

4 Bed
4 Bath
2743 sft

The Sequoia A Plan, Hickory Ridge, Elmendorf, TX, 78112

4 Bed
3 Bath
2111 sft

8838 Black Oak Dr, Elmendorf, TX, 78112

Nearby investment properties with comparable prices

4 Bed
3 Bath
2109 sft

Lavaca Plan, Hickory Ridge, Elmendorf, TX, 78112

4 Bed
3 Bath
2111 sft

8846 Black Oak Drive, Elmendorf, TX, 78112

4 Bed
3 Bath
2334 sft

Hickory Plan, Hickory Ridge, Elmendorf, TX, 78112

4 Bed
3 Bath
2109 sft

Lavaca Plan, Hickory Ridge, Elmendorf, TX, 78112

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 Hickory Plan, Hickory Ridge, Elmendorf, TX, 78112 offers a 11.72% rental yield on a $294,990 purchase with $2,880/mo rent. Total monthly income registers $2,880/mo, and a $1,444/mo payment leaves $782/mo available for distribution. Annual cash flow reaches $9,385/yr on $97,789 to close, and return on cash invested stands at 29.51% in year one. Equity gained on principal adds $1,904/yr while 5% annual appreciation supports $81,500 over five years. Portfolio math shows five-year ROI at 155.56% and total cumulative return in cash at $152,123. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,880/mo property income against a $1,444/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

Boasting an open-concept layout consisting of four large bedrooms, and 2.5 bathrooms, the Hickory home is nothing short of practical! Entering the home, you are greeted by the foyer area and convenient downstairs powder room. You are then led to the central area of the home featuring the combined kitchen and dining area. The kitchen includes plenty of countertop space with an island, granite countertops, designer light fixtures, and industry-leading appliances. Facing the kitchen & dining area is the spacious family room with access to the backyard - if you'd love to enjoy a cup of coffee outside in the morning, opt to include a covered patio! Completing the first floor is the large master suite. The attached master bathroom includes a super shower, cultured marble countertops, as well as a huge walk-in closet. Upstairs resides the game room, perfect for the kids, three additional bedrooms with walk-in closets, and another full bathroom. With enough room to sprawl out, the Hickory plan is perfectly sized to accommodate most any sized family!

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