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 San Marcos at Mitchell Side A Plan, Villas Collection at Kissing Tree, San Marcos, TX, 78666 priced at $361,667 converts $2,765/mo rent into $193/mo cash flow after a $1,770/mo obligation. Total monthly income equals $2,765/mo, and annual cash flow totals $2,320/yr on $119,893 invested. Return on cash invested prints 21.84% in year one, and rental yield reads 9.17% against a $361,667 entry. Equity gained on principal adds $2,334/yr, while 5% annual appreciation compiles into $99,922 by year five. Five-year ROI reaches 114.46% and total cumulative return in cash sums $137,225. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,765/mo property income covering a $1,770/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78666, San Marcos, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 43,075 (100%) |
| Owner Occupied HU | 15,586 (36.2%) |
| Renter Occupied HU | 23,173 (53.8%) |
| Vacant Housing Units | 4,316 (10.0%) |
| Median Home Value | $338,265 |
| Average Home Value | $387,771 |
Residential
35,098
Single Family
22,235
Multi-Family
12,863
Businesses
2,306
Date | Event | Price |
|---|---|---|
| 2024-06-07 | Price change | $361,667 |
| 2024-01-26 | Listed for sale | $365,667 |
| 2023-12-06 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Brookfield Residential
Mls Name: Brookfield Residential
Mls Provider:
Mls ID: #N/A
