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 Bandera at 1059 Pr 1501, Bandera, TX, 78003 earns $501/mo cash flow from $1,920/mo rent with a $974/mo payment. Total monthly income totals $1,920/mo, and annual cash flow totals $6,014/yr on $65,969 capital. ROI tracks 29.02% on current figures, and rental yield reads 11.58% at a $199,000 purchase. Equity gained on principal adds $1,284/yr, and 5% annual appreciation supports $54,980 over five years. Five-year ROI reaches 153.03% and total cumulative return in cash sums $100,950. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,920/mo property income instead of your personal income.
Manufactured
Built in 2021
N/A lot
$N/A/sqft
$45 annually HOA
Neighborhood data shown for ZIP Code: 78003, Bandera, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,611 (100%) |
| Owner Occupied HU | 3,748 (66.8%) |
| Renter Occupied HU | 736 (13.1%) |
| Vacant Housing Units | 1,127 (20.1%) |
| Median Home Value | $274,510 |
| Average Home Value | $383,783 |
Residential
3,940
Single Family
3,864
Multi-Family
76
Businesses
460
Date | Event | Price |
|---|---|---|
| 2025-04-05 | Listed for sale | $199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-05 | N/A | N/A | $46,680 | N/A |
| 2023-04-05 | $705.32 | 13.99% | $46,680 | 33.03% |
| 2022-04-05 | $618.74 | 19.10% | $35,090 | 22.09% |
Listed by: Betty Cardona • Real Broker, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1855930
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.
