Tularosa Plan, Hickory Ridge, Elmendorf, TX, 78112 | $669/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

Tularosa Plan, Hickory Ridge, Elmendorf, TX, 78112 | $669/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2045 sft

8726 Thyme Mdw, Elmendorf, TX, 78112

4 Bed
3 Bath
2695 sft

16650 Rosemary Ridge, Elmendorf, TX, 78112

4 Bed
3 Bath
2440 sft

8722 Thyme Mdw, Elmendorf, TX, 78112

4 Bed
3 Bath
2045 sft

16627 Rosemary Rdg, Elmendorf, TX, 78112

Nearby investment properties with comparable prices

4 Bed
3 Bath
1968 sft

15566 Mint Patch Meadow, Von Ormy, TX, 78073

4 Bed
2 Bath
1794 sft

4319 Rocky Neck Cove, Von Ormy, TX, 78073

Rental Income+ 1 more

3 Bed
2 Bath
2396 sft

23019 Hilltop Peaks, Elmendorf, TX, 78112

3 Bed
2 Bath
1314 sft

16815 DELANA AVE, Elmendorf, TX, 78112

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 Tularosa Plan, Hickory Ridge, Elmendorf, TX, 78112 listed at $310,990 pairs $2,880/mo rent with a $1,522/mo payment to leave $669/mo cash flow. Total monthly income runs $2,880/mo, and annual cash flow reaches $8,024/yr on $103,093 cash to close. Return on cash invested measures 27.69% in year one, and rental yield registers 11.11% at a $310,990 basis. Equity gained on principal adds $2,007/yr, and annual property appreciation at 5% supports $85,921 by year five. Five-year ROI tracks 145.8% and total cumulative return in cash totals $150,306. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,880/mo property income relative to a $1,522/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

Enter the Tularosa and experience a layout designed for modern living. Begin on the charming front porch and step through the welcoming foyer which flows effortlessly into the open-concept main living area, offering an ideal space to gather, relax, and make memories. At the heart of the home, the kitchen shines with sleek countertops, a large island, and abundant cabinetry that balances style with functionality. Just steps away, the dining area is perfectly positioned to enjoy meals while basking in natural light streaming through nearby windows. The spacious living room invites you to unwind, with seamless access to the backyard for effortless indoor-outdoor living. Whether hosting a summer barbecue or enjoying a peaceful evening under the stars, this space adapts to your lifestyle. Continue to the master bedroom, a serene retreat tucked away for privacy. The suite features a spa-inspired ensuite with a walk-in shower and a generously sized walk-in closet. The three secondary bedrooms are thoughtfully situated in their own wing, offering privacy and versatility for guests, family members, or a home office. Additional highlights include a convenient laundry room and a two-car garage with ample storage. Highlights of this home Grand patio spans the great room, combining the benefits of indoor-outdoor living Luxurious owner suite is secluded off a private hallway, creating a true owner's retreat Large corner pantry Upgrades include a gourmet kitchen,...

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