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% |
Investment property for sale in San Antonio at The Landry Plan, Langdon, San Antonio, TX, 78261 offers a 8.55% rental yield on a $421,000 purchase with $3,000/mo rent. Total monthly income registers $3,000/mo, and a $2,061/mo payment leaves $6/mo available for distribution. Annual cash flow reaches $69/yr on $139,562 to close, and return on cash invested stands at 19.96% in year one. Equity gained on principal adds $2,717/yr while 5% annual appreciation supports $116,315 over five years. Portfolio math shows five-year ROI at 104.32% and total cumulative return in cash at $145,593. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,000/mo property income against a $2,061/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 shown for ZIP Code: 78261, San Antonio, TX area.
| 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 |
Residential
11,154
Single Family
9,885
Multi-Family
1,269
Businesses
69
Date | Event | Price |
|---|---|---|
| 2025-09-24 | Price change | $421,000 |
| 2025-03-04 | Price change | $420,000 |
| 2025-02-01 | Price change | $418,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
