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 B Plan, Villas Collection at Kissing Tree, San Marcos, TX, 78666 priced at $331,268 pairs $2,830/mo rent with $475/mo cash flow after a $1,621/mo payment. Total monthly income equals $2,830/mo, and annual cash flow comes to $5,696/yr on $109,815 invested. Return on cash invested is 25.1% in year one, and rental yield stands at 10.25% on a $331,268 basis. Equity gained on principal adds $2,138/yr, and 5% annual appreciation accumulates to $91,523 by year five. Five-year ROI measures 131.87% and total cumulative return in cash reaches $144,817. For financing, Ziffy Mortgage’s DSCR program evaluates $2,830/mo property income against a $1,621/mo payment instead of your W2s, 1099s, or Tax returns.
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 |
|---|---|---|
| 2025-09-20 | Price change | $331,268 |
| 2025-09-19 | Price change | $331,120 |
| 2025-09-05 | Price change | $332,109 |
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
