The Emma Plan, Langdon, San Antonio, TX, 78261 | $262/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

The Emma Plan, Langdon, San Antonio, TX, 78261 | $262/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

The Hughes (841) Plan, Sagebrooke - Premier Series

4 Bed
3 Bath
2069 sft

The Hughes (841) Plan, Sagebrooke - Premier Series, San Antonio, TX, 78254

4 Bed
2 Bath
2071 sft

9411 Camino Venado, Helotes, TX, 78023

3 Bed
3 Bath
2544 sft

7207 AUTUMN PARK, San Antonio, TX, 78249

3 Bed
2 Bath
1375 sft

2119 Flamingo, San Antonio, TX, 78209

Nearby investment properties with comparable prices

4 Bed
3 Bath
2791 sft

4723 BRANCHING BAY, San Antonio, TX, 78259

3 Bed
2 Bath
1880 sft

21930 Tower Terrace, San Antonio, TX, 78259

3 Bed
2 Bath
1521 sft

20602 Tree Meadow, San Antonio, TX, 78258

3 Bed
2 Bath
1753 sft

15727 COTTON TAIL LN, San Antonio, TX, 78255

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 San Antonio at The Emma Plan, Langdon, San Antonio, TX, 78261 offers a 9.47% rental yield on a $335,000 purchase with $2,645/mo rent. Total monthly income registers $2,645/mo, and a $1,640/mo payment leaves $262/mo available for distribution. Annual cash flow reaches $3,149/yr on $111,053 to close, and return on cash invested stands at 22.74% in year one. Equity gained on principal adds $2,162/yr while 5% annual appreciation supports $92,554 over five years. Portfolio math shows five-year ROI at 119.28% and total cumulative return in cash at $132,464. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,645/mo property income against a $1,640/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

The Emma plan is a two-story home featuring 3 bedrooms, 2.5 baths, and 2-car garage. The entry opens to grand family room before flowing into the kitchen and dining area with an open floorplan concept. The gourmet kitchen includes granite counter tops, stainless steel appliances, large breakfast island, and spacious pantry. A powder room is located off the entry foyer. The staircase lead to the upstairs first bedroom suite, all secondary bedrooms, utility room, and second full bath. The private main bedroom features an attractive ensuite with plenty of shelving space and a large walk-in closet. The back covered patio comes built-in standard and is located off the dining area. Additional features include sheet vinyl flooring in entry, living room, and all wet areas, granite bathroom countertops, and full yard landscaping and irrigation. This home includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78261, San Antonio, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,310 (100%)
Owner Occupied HU	8,596 (76.0%)
Renter Occupied HU	2,129 (18.8%)
Vacant Housing Units	585 ( 5.2%)
Median Home Value	$424,088
Average Home Value	$468,035