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 Wendel Rd, Harper, TX, 78631 generates $3,266/mo in rent and, after a $2,198/mo payment, leaves $73/mo in cash flow. Total monthly income is $3,266/mo, and annual cash flow is $873/yr on $148,844 invested. Return on cash invested sits at 20.5% in year one, and rental yield is 8.73% on a $449,000 entry. Equity gained on principal adds $2,897/yr, while 5% annual appreciation builds toward $124,050 over five years. Five-year ROI reaches 107.2% and total cumulative return in cash sums $159,556. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,266/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
19.36 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 |
|---|---|---|
| 2024-06-20 | Price change | $449,000 |
| 2024-05-13 | Listed for sale | $474,900 |
| 2022-09-26 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Summer Mealy • Reno Realty Group
Mls Name: KVMLS
Mls ID: #114957
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
