Vail Plan, Applewhite Meadows, San Antonio, TX, 78224 | $183/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

Vail Plan, Applewhite Meadows, San Antonio, TX, 78224 | $183/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2016 sft

108 CR 2638, Devine, TX, 78016

4 Bed
2 Bath
2900 sft

107 CR 2638, Devine, TX, 78016

4 Bed
2 Bath
1656 sft

102 W CR 5719, Devine, TX, 78016

4 Bed
2 Bath
1680 sft

14453 Fm 472, Devine, TX, 78016

Nearby investment properties with comparable prices

3 Bed
3 Bath
1788 sft

Durango Plan, Applewhite Meadows, San Antonio, TX, 78224

4 Bed
3 Bath
2210 sft

4622 Legacy Trl, Von Ormy, TX, 78073

4 Bed
2 Bath
2312 sft

57 Gateway Dr, Poteet, TX, 78065

2 Bed
1 Bath
1200 sft

11890 Wheeler Rd, Atascosa, TX, 78002

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

Rental property for sale in San Antonio at Vail Plan, Applewhite Meadows, San Antonio, TX, 78224 generates $2,274/mo in rent and, after a $1,439/mo payment, leaves $183/mo in cash flow. Total monthly income is $2,274/mo, and annual cash flow is $2,200/yr on $97,458 invested. Return on cash invested sits at 22.17% in year one, and rental yield is 9.28% on a $293,990 entry. Equity gained on principal adds $1,897/yr, while 5% annual appreciation builds toward $81,224 over five years. Five-year ROI reaches 116.18% and total cumulative return in cash sums $113,229. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,274/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This home proves that style and function work hand in hand. The open living and dining areas seamlessly flow into the kitchen. The owner's suite is generously sized and features an ensuite bathroom, providing a private retreat within the home. Upstairs, you'll find a game room, offering an additional space for recreation and relaxation, along with three more bedrooms for family members or guests. To enhance your outdoor living experience, consider adding a covered back patio, providing a comfortable and shaded area away from the summer sun.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78224, San Antonio, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,803 (100%)
Owner Occupied HU	4,685 (60.0%)
Renter Occupied HU	2,740 (35.1%)
Vacant Housing Units	378 ( 4.8%)
Median Home Value	$211,335
Average Home Value	$264,119