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% |
Rental property for sale in Harper at 0 Southeast Kp #434, Harper, TX, 78631 offers $2,444/mo rent that, after a $1,664/mo payment, leaves $26/mo cash flow. Total monthly income is $2,444/mo, and annual cash flow is $316/yr on $112,712 cash. Return on cash invested measures 20.19% in year one, and rental yield stands at 8.63% at a $340,005 entry. Equity gained on principal adds $2,194/yr while 5% annual appreciation compounds into $93,937 by year five. Five-year ROI records 105.59% and total cumulative return in cash reaches $119,012. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,444/mo property income versus a $1,664/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
35.79 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78631, Harper, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,332 (100%) |
| Owner Occupied HU | 903 (67.8%) |
| Renter Occupied HU | 172 (12.9%) |
| Vacant Housing Units | 257 (19.3%) |
| Median Home Value | $513,281 |
| Average Home Value | $716,938 |
Residential
1,145
Single Family
1,145
Multi-Family
0
Businesses
80
Date | Event | Price |
|---|---|---|
| 2024-10-23 | Price change | $419,045 |
| 2024-10-23 | Price change | $230,185 |
| 2024-10-23 | Price change | $601,540 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Beaux Cook • Beaux Cook and Associates
Mls Name: KVMLS
Mls ID: #116348
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
