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% |
Investment property for sale in Kerrville at 1059 E Albatross Way, Kerrville, TX, 78028 with 5% annual appreciation on a $869,000 basis while $6,359/mo rent supports operations. Total monthly income totals $6,359/mo and a $4,253/mo payment preserves $109/mo for cash returns. Annual cash flow comes to $1,311/yr on $285,901 deployed, and return on cash invested reaches 20.52% in year one. Equity gained on principal adds $5,608/yr, and five-year appreciation sums $240,089 alongside rental yield of 8.78%. Five-year ROI measures 107.41% and total cumulative return in cash totals $307,091.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,359/mo property income versus a $4,253/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
9,757 sqft lot
$N/A/sqft
$845 annually 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 |
|---|---|---|
| 2024-07-10 | Listed for sale | $869,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Stacy Stavinoha • CT Realty
Mls Name: KVMLS
Mls ID: #115555
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
