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 $1,736/mo, and a $1,884/mo payment. Purchase price stands at $385,000, and rental yield measures 5.41% with $1,736/mo rent. Return on cash invested shows 10.49% in year one, and 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 53.57% and total cumulative return in cash records $68,374. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,736/mo property income covering a $1,884/mo payment rather than investor’s personal income.
Manufactured
Built in 1989
2.15 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78631, Harper, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,332 (100%) |
| Owner Occupied HU | 903 (67.8%) |
| Renter Occupied HU | 172 (12.9%) |
| Vacant Housing Units | 257 (19.3%) |
| Median Home Value | $513,281 |
| Average Home Value | $716,938 |
Residential
1,145
Single Family
1,145
Multi-Family
0
Businesses
80
Date | Event | Price |
|---|---|---|
| 2025-03-06 | Listed for sale | $385,000 |
| 2025-02-19 | Listing removed | $1,650 |
| 2024-12-03 | Listed for rent | $1,650 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-15 | N/A | N/A | $170,400 | N/A |
| 2023-04-15 | $1625.06 | 13.54% | $170,400 | 41.98% |
| 2022-04-15 | $1431.21 | 34.52% | $120,020 | 39.38% |
What's Special
None
Listed by: Krista Bennett • Fredericksburg Realty
Mls Name: KVMLS
Mls ID: #118951
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
