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% |
Total monthly income runs $1,771/mo, and a $2,912/mo payment. Purchase price stands at $595,000, and rental yield measures 3.57% with $1,771/mo rent. Return on cash invested shows 4.98% in year one, and 5% annual appreciation builds toward $164,388 over five years. Five-year ROI reaches 23.99% and total cumulative return in cash records $46,970. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,771/mo property income covering a $2,912/mo payment rather than investor’s personal income.
Single Family
Built in 2021
1.20 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78643, Llano, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,484 (100%) |
| Owner Occupied HU | 2,335 (52.1%) |
| Renter Occupied HU | 643 (14.3%) |
| Vacant Housing Units | 1,506 (33.6%) |
| Median Home Value | $425,214 |
| Average Home Value | $534,828 |
Residential
3,543
Single Family
3,454
Multi-Family
89
Businesses
435
Date | Event | Price |
|---|---|---|
| 2025-01-28 | Listed for sale | $595,000 |
| 2024-08-22 | Listing removed | $595,000 |
| 2024-07-02 | Price change | $634,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-02-13 | $2078.76 | 5.81% | $162,900 | 9.03% |
| 2021-02-13 | $1964.63 | 46.58% | $149,410 | 51.01% |
| 2020-02-13 | $1340.27 | N/A | $98,940 | 15.61% |
Listed by: Randy Kruse • Kruse Ranches & Homes
Mls Name: CHCBOR
Mls Provider:
Mls ID: #96750
Disclaimer: Copyright Central Hill Country Board of REALTORS. All rights reserved. Information is deemed reliable but not guaranteed.
