103 N High DrKerrvilleTX78028
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Kerrville at 103 N High Dr, Kerrville, TX, 78028 priced at $162,500 converts $1,228/mo rent into $73/mo cash flow after a $795/mo obligation. Total monthly income equals $1,228/mo, and annual cash flow totals $873/yr on $53,869 invested. Return on cash invested prints 21.53% in year one, and rental yield reads 9.07% against a $162,500 entry. Equity gained on principal adds $1,049/yr, while 5% annual appreciation compiles into $44,896 by year five. Five-year ROI reaches 112.75% and total cumulative return in cash sums $60,738. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,228/mo property income covering a $795/mo payment, not borrower’s personal income.
Single Family
Built in 1988
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78028, Kerrville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,132 (100%) |
| Owner Occupied HU | 12,783 (63.5%) |
| Renter Occupied HU | 5,524 (27.4%) |
| Vacant Housing Units | 1,825 ( 9.1%) |
| Median Home Value | $318,882 |
| Average Home Value | $407,051 |
Housing Distribution
Address Breakdown
Residential
19,054
Single Family
16,824
Multi-Family
2,230
Businesses
1,726
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices