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 Elmendorf at The Wildflower Plan, Hickory Ridge, Elmendorf, TX, 78112 with 5% annual appreciation on a $258,990 basis while $2,092/mo rent supports operations. Total monthly income totals $2,092/mo and a $1,268/mo payment preserves $250/mo for cash returns. Annual cash flow comes to $2,999/yr on $85,855 deployed, and return on cash invested reaches 23.4% in year one. Equity gained on principal adds $1,671/yr, and five-year appreciation sums $71,554 alongside rental yield of 9.69%. Five-year ROI measures 122.77% and total cumulative return in cash totals $105,408.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,092/mo property income versus a $1,268/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
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 |
|---|---|---|
| 2025-02-06 | Price change | $258,990 |
| 2024-12-03 | Price change | $254,990 |
| 2024-09-25 | Price change | $264,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Legend Homes
Mls Name: Legend Homes Texas
Mls Provider:
Mls ID: #N/A
