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 10254 Ranch Road 336, Leakey, TX, 78873 generates $1,808/mo in rent and, after a $783/mo payment, leaves $670/mo in cash flow. Total monthly income is $1,808/mo, and annual cash flow is $8,044/yr on $53,040 invested. Return on cash invested sits at 35.08% in year one, and rental yield is 13.56% on a $160,000 entry. Equity gained on principal adds $1,032/yr, while 5% annual appreciation builds toward $44,205 over five years. Five-year ROI reaches 185.46% and total cumulative return in cash sums $98,366. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,808/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
23.87 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 |
|---|---|---|
| 2024-05-07 | Price change | $160,000 |
| 2023-12-05 | Price change | $170,000 |
| 2023-10-18 | Listed for sale | $199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Martin Martinez • Frio Canyon Real Estate, LLC
Mls Name: KVMLS
Mls ID: #113275
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
