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 Blanco at 103 Clemente Zapata, Blanco, TX, 78606 priced at $450,000 converts $3,540/mo rent into $306/mo cash flow after a $2,203/mo obligation. Total monthly income equals $3,540/mo, and annual cash flow totals $3,675/yr on $149,175 invested. Return on cash invested prints 22.37% in year one, and rental yield reads 9.44% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 117.38% and total cumulative return in cash sums $175,098. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,540/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 2019
0.32 Acres 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 |
|---|---|---|
| 2025-05-01 | Listed for sale | $450,000 |
| 2021-12-15 | Listing removed | N/A |
| 2021-11-08 | Pending sale | $354,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $4281.35 | 4.25% | $415,920 | 2.16% |
| 2023-05-01 | $4106.62 | -17.96% | $407,120 | 8.39% |
| 2022-05-01 | $5005.40 | N/A | $375,620 | 26.97% |
Listed by: Janet Harper • Keller Williams Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1862722
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.
