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 Elmendorf at Plan 1780 Modeled Plan, Southton Cove, Elmendorf, TX, 78112 priced at $210,995 converts $2,351/mo rent into $850/mo cash flow after a $1,033/mo obligation. Total monthly income equals $2,351/mo, and annual cash flow totals $10,203/yr on $69,945 invested. Return on cash invested prints 34.5% in year one, and rental yield reads 13.37% against a $210,995 entry. Equity gained on principal adds $1,362/yr, while 5% annual appreciation compiles into $58,294 by year five. Five-year ROI reaches 182.33% and total cumulative return in cash sums $127,528. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,351/mo property income covering a $1,033/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78112, Elmendorf, TX area.
| 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 |
Residential
3,591
Single Family
3,591
Multi-Family
0
Businesses
123
Date | Event | Price |
|---|---|---|
| 2024-11-19 | Price change | $210,995 |
| 2024-10-30 | Price change | $220,995 |
| 2024-09-14 | Price change | $230,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Abby Stevenson, Ed Guzman and Tyler Buske • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A
