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 Leakey at 000 Little Dry Frio Rd Lot 1, Leakey, TX, 78873 offers $1,148/mo rent that, after a $679/mo payment, leaves $162/mo cash flow. Total monthly income is $1,148/mo, and annual cash flow is $1,938/yr on $45,986 cash. Return on cash invested measures 24.12% in year one, and rental yield stands at 9.93% at a $138,720 entry. Equity gained on principal adds $895/yr while 5% annual appreciation compounds into $38,326 by year five. Five-year ROI records 126.7% and total cumulative return in cash reaches $58,264. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,148/mo property income versus a $679/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
5.78 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78873, Leakey, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 929 (100%) |
| Owner Occupied HU | 529 (56.9%) |
| Renter Occupied HU | 99 (10.7%) |
| Vacant Housing Units | 301 (32.4%) |
| Median Home Value | $349,074 |
| Average Home Value | $408,648 |
Residential
81
Single Family
81
Multi-Family
0
Businesses
113
Date | Event | Price |
|---|---|---|
| 2025-05-24 | Listed for sale | $138,720 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Zachary Biermann • Texas Landmen
Mls Name: SABOR
Mls Provider:
Mls ID: #1869779
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
