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 Kingsland at 103 Edge Field Drive, Kingsland, TX, 78639 priced at $1,350,000 pairs $4,826/mo rent with after a $6,608/mo payment. Total monthly income equals $4,826/mo. Return on cash invested is 7.13% in year one, and rental yield stands at 4.29% on a $1,350,000 basis. Equity gained on principal adds $8,711/yr, and 5% annual appreciation accumulates to $372,980 by year five. Five-year ROI measures 35.53% and total cumulative return in cash reaches $155,405. For financing, Ziffy Mortgage’s DSCR program evaluates $4,826/mo property income against a $6,608/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2014
0.63 Acres lot
$N/A/sqft
$600 annually HOA
Neighborhood data shown for ZIP Code: 78639, Kingsland, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,862 (100%) |
| Owner Occupied HU | 3,061 (52.2%) |
| Renter Occupied HU | 1,088 (18.6%) |
| Vacant Housing Units | 1,713 (29.2%) |
| Median Home Value | $322,823 |
| Average Home Value | $453,524 |
Residential
4,516
Single Family
4,337
Multi-Family
179
Businesses
430
Date | Event | Price |
|---|---|---|
| 2025-01-30 | Listed for sale | $1,350,000 |
| 2018-01-12 | Sold | N/A |
| 2017-11-12 | Pending sale | $744,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $8801.26 | -0.15% | $1,011,225 | 10.00% |
| 2023-02-13 | $8814.81 | -24.18% | $919,295 | 10.00% |
| 2022-02-13 | $11625.24 | 5.69% | $835,723 | 10.00% |
What's Special
Improved Attic
Listed by: David McClellan • Home Team of America
Mls Name: HLMLS
Mls Provider:
Mls ID: #171791
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.
