Trinity Plan, Hickory Ridge, Elmendorf, TX, 78112 | $449/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

Trinity Plan, Hickory Ridge, Elmendorf, TX, 78112 | $449/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2416 sft

Mansfield Plan, Hickory Ridge, Elmendorf, TX, 78112

4 Bed
3 Bath
2507 sft

8903 Hazel Birch #RQ1U0R, Elmendorf, TX, 78112

4 Bed
2 Bath
2604 sft

23238 Copper Canyon Dr, Elmendorf, TX, 78112

4 Bed
3 Bath
2182 sft

15542 Peppercorn Isle, Von Ormy, TX, 78073

Nearby investment properties with comparable prices

4 Bed
3 Bath
1917 sft

16419 Basil Cove, Elmendorf, TX, 78112

3 Bed
2 Bath
1917 sft

16411 Rosemary Ridge, Elmendorf, TX, 78112

3 Bed
2 Bath
1375 sft

630 FM 1333, Poteet, TX, 78065

4 Bed
3 Bath
2288 sft

11930 Running Dog Rd, Von Ormy, TX, 78073

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 Elmendorf at Trinity Plan, Hickory Ridge, Elmendorf, TX, 78112 listed at $319,990 pairs $2,724/mo rent with a $1,566/mo payment to leave $449/mo cash flow. Total monthly income runs $2,724/mo, and annual cash flow reaches $5,384/yr on $106,077 cash to close. Return on cash invested measures 24.98% in year one, and rental yield registers 10.22% at a $319,990 basis. Equity gained on principal adds $2,065/yr, and annual property appreciation at 5% supports $88,407 by year five. Five-year ROI tracks 131.27% and total cumulative return in cash totals $139,248. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,724/mo property income relative to a $1,566/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Our grandest home in the Cobalt Series, the Trinity floor plan boasts an impressive two-story floor plan that is sure to suit most any lifestyle.. Upon entry, you are first greeted by the private study room that also has the option of transforming into a fifth bedroom if you would rather have the space for more guests to visit. Next, you will find the access to your convenient downstairs powder room, a walk-in utility room, as well as the entry to your two-car garage. Needing more storage for extra tools or supplies? Opt to swap your standard two-car garage for a sizable two-and-a-half-car garage! Down the hall, you will reach the heart of your home - the massive, two-story family room with soaring ceilings and consisting of plenty of natural light. Opening up to the family room is the convenient adjoined kitchen and breakfast area with access to your optional extended covered patio. Your elegant kitchen comes fully equipped with industry-leading appliances, sleek granite countertops with a ceramic tile backsplash, designer light fixtures, and the option to put in an island and extra cabinets if you desire more counterspace. With features like these, you will want to cook every meal! Completing the first floor is your secluded Master suite with your master bathroom containing the cultured marble countertops with option of dual vanities, a shower/bathtub enclosure, and a huge walk- in closet. Upgrade your bathroom space to include a master luxury bath with stand alone shower o

Neighborhood Data

Neighborhood data shown for ZIP Code: 78112, Elmendorf, TX area.

Housing Distribution

Housing Statistics

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