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 Kerrville at 104 SUMMER LOOP, Kerrville, TX, 78028 offers $2,275/mo rent that, after a $1,493/mo payment, leaves $106/mo cash flow. Total monthly income is $2,275/mo, and annual cash flow is $1,271/yr on $101,108 cash. Return on cash invested measures 21.17% in year one, and rental yield stands at 8.95% at a $305,000 entry. Equity gained on principal adds $1,968/yr while 5% annual appreciation compounds into $84,266 by year five. Five-year ROI records 110.79% and total cumulative return in cash reaches $112,018. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,275/mo property income versus a $1,493/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1993
5,401 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78028, Kerrville, TX area.
| 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 |
Residential
19,054
Single Family
16,824
Multi-Family
2,230
Businesses
1,726
Date | Event | Price |
|---|---|---|
| 2024-11-07 | Price change | $305,000 |
| 2024-10-01 | Price change | $314,000 |
| 2024-09-15 | Listed for sale | $319,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $264,487 | 2.51% |
| 2023-02-12 | $914.68 | -54.15% | $258,002 | 10.00% |
| 2022-02-12 | $1994.94 | -6.84% | $234,547 | 8.40% |
Listed by: Gina Luke • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1809058
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.
