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% |
Investment property for sale in Blanco at 100 N James St, Blanco, TX, 78606 listed at $386,000 pairs $3,600/mo rent with a $1,889/mo payment to leave $822/mo cash flow. Total monthly income runs $3,600/mo, and annual cash flow reaches $9,865/yr on $127,959 cash to close. Return on cash invested measures 27.62% in year one, and rental yield registers 11.19% at a $386,000 basis. Equity gained on principal adds $2,491/yr, and annual property appreciation at 5% supports $106,645 by year five. Five-year ROI tracks 145.53% and total cumulative return in cash totals $186,216. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,600/mo property income relative to a $1,889/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2020
9,583 sqft lot
$N/A/sqft
$399 annually HOA
Neighborhood data shown for ZIP Code: 78606, Blanco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,528 (100%) |
| Owner Occupied HU | 2,227 (63.1%) |
| Renter Occupied HU | 603 (17.1%) |
| Vacant Housing Units | 698 (19.8%) |
| Median Home Value | $429,331 |
| Average Home Value | $529,756 |
Residential
2,976
Single Family
2,928
Multi-Family
48
Businesses
362
Date | Event | Price |
|---|---|---|
| 2025-06-27 | Listed for sale | $386,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Kimberly Bowling • Compass RE Texas, LLC
Mls Name: KVMLS
Mls ID: #119678
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
