Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 Bandera at 1 THRU 8 Condo units PR 1501, Bandera, TX, 78003 generates $7,051/mo in rent and, after a $3,916/mo payment, leaves $1,362/mo in cash flow. Total monthly income is $7,051/mo, and annual cash flow is $16,340/yr on $263,200 invested. Return on cash invested sits at 26.27% in year one, and rental yield is 10.58% on a $800,000 entry. Equity gained on principal adds $5,162/yr, while 5% annual appreciation builds toward $221,025 over five years. Five-year ROI reaches 138.13% and total cumulative return in cash sums $363,560. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,051/mo property income rather than buyer’s personal income.
Multi Family
Built in 2004
2 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78003, Bandera, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,611 (100%) |
| Owner Occupied HU | 3,748 (66.8%) |
| Renter Occupied HU | 736 (13.1%) |
| Vacant Housing Units | 1,127 (20.1%) |
| Median Home Value | $274,510 |
| Average Home Value | $383,783 |
Residential
3,940
Single Family
3,864
Multi-Family
76
Businesses
460
Date | Event | Price |
|---|---|---|
| 2024-05-24 | Listed for sale | $800,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
No similar rental properties found nearby.
Listed by: Jeremy Salois • Coldwell Banker Stagecoach Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1777990
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.
