The Kate Plan, LangdonSan AntonioTX78261
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in San Antonio at The Kate Plan, Langdon, San Antonio, TX, 78261 offers a 9.43% rental yield on a $371,000 purchase with $2,914/mo rent. Total monthly income registers $2,914/mo, and a $1,816/mo payment leaves $276/mo available for distribution. Annual cash flow reaches $3,307/yr on $122,987 to close, and return on cash invested stands at 22.6% in year one. Equity gained on principal adds $2,394/yr while 5% annual appreciation supports $102,500 over five years. Portfolio math shows five-year ROI at 118.49% and total cumulative return in cash at $145,723. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,914/mo property income against a $1,816/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
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 |
Housing Distribution
Address Breakdown
Residential
11,154
Single Family
9,885
Multi-Family
1,269
Businesses
69
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A