0 W Tivydale Rd, Harper, TX, 78631 | $1,164/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

0 W Tivydale Rd, Harper, TX, 78631 | $1,164/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
- Bath
- sft

826 Byas Springs Rd, Mountain Home, TX, 78058

- Bed
- Bath
- sft

3 Bed
2 Bath
2489 sft

105 Sherwood Ln, Kerrville, TX, 78028

3 Bed
2 Bath
1818 sft

174 Cedar Rock Trail, Hunt, TX, 78024

Nearby investment properties with comparable prices

3 Bed
2 Bath
1386 sft

133 Sun Haven Dr, Kerrville, TX, 78028

2 Bed
2 Bath
1221 sft

150 Yavo Rd, Ingram, TX, 78025

3 Bed
2 Bath
1664 sft

605 Glen Oak St, Ingram, TX, 78025

$ 197,800

ROI

Cash Flow/m

- Bed
- Bath
- sft

1905 N West Ln, Kerrville, TX, 78028

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 Harper at 0 W Tivydale Rd, Harper, TX, 78631 with 5% annual appreciation on a $200,000 basis while $2,586/mo rent supports operations. Total monthly income totals $2,586/mo and a $979/mo payment preserves $1,164/mo for cash returns. Annual cash flow comes to $13,964/yr on $66,300 deployed, and return on cash invested reaches 40.97% in year one. Equity gained on principal adds $1,291/yr, and five-year appreciation sums $55,256 alongside rental yield of 15.52%. Five-year ROI measures 217.01% and total cumulative return in cash totals $143,876.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,586/mo property income versus a $979/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in N/A

10 Acres lot

$N/A/sqft

No HOA

More details about the property

This tract presents an ideal, level terrain perfect for home building and embracing the tranquility of country living. The gently rolling landscape is well-suited for horses, adorned with native Oaks, Pecans, and Elm trees throughout the properties. Nature enthusiasts will appreciate the abundance of wild game, including whitetail, axis, turkey, hogs, and blackbuck antelope.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78631, Harper, TX area.

Housing Distribution

Housing Statistics

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