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 Llano at 100 Tee Off, Llano, TX, 78657 priced at $825,000 converts $3,007/mo rent into after a $4,038/mo obligation. Total monthly income equals $3,007/mo. Return on cash invested prints 7.42% in year one, and rental yield reads 4.37% against a $825,000 entry. Equity gained on principal adds $5,324/yr, while 5% annual appreciation compiles into $227,932 by year five. Five-year ROI reaches 37.05% and total cumulative return in cash sums $100,557. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,007/mo property income covering a $4,038/mo payment, not borrower’s personal income.
Single Family
Built in 1981
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78657, Marble Falls, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,411 (100%) |
| Owner Occupied HU | 2,766 (51.1%) |
| Renter Occupied HU | 668 (12.3%) |
| Vacant Housing Units | 1,977 (36.5%) |
| Median Home Value | $484,739 |
| Average Home Value | $688,625 |
Residential
4,144
Single Family
4,142
Multi-Family
2
Businesses
318
Date | Event | Price |
|---|---|---|
| 2024-08-10 | Listed for sale | $825,000 |
| 2022-06-21 | Sold | N/A |
| 2022-05-06 | Pending sale | $725,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $473,530 | -0.86% |
| 2023-02-13 | $6383.27 | 36.97% | $477,630 | 24.55% |
| 2022-02-13 | $4660.25 | 3.97% | $383,482 | 10.00% |
Listed by: Edward Burget • Horseshoe Bay ONE Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #169896
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.
