109 Riverside Dr W, Llano, TX, 78643 | 7.18% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

109 Riverside Dr W, Llano, TX, 78643 | 7.18% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
- Bath
- sft

5322 Ranch Road 965, Llano, TX, 78643

4 Bed
2 Bath
1667 sft

109 Darby Drive, Fredericksburg, TX, 78624

3 Bed
2 Bath
1634 sft

230 Juanita Way, Fredericksburg, TX, 78624

3 Bed
2 Bath
1904 sft

232 Juanita Way, Fredericksburg, TX, 78624

Nearby investment properties with comparable prices

5 Bed
3 Bath
2430 sft

176 MALLARD STREET, Fredericksburg, TX, 78624

4 Bed
3 Bath
2290 sft

175 MALLARD STREET, Fredericksburg, TX, 78624

5 Bed
3 Bath
2594 sft

486 SONOMA STREET, Fredericksburg, TX, 78624

2 Bed
1 Bath
768 sft

2283 CR 103, Llano, TX, 78643

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Llano at 109 Riverside Dr W, Llano, TX, 78643 priced at $490,000 converts $2,933/mo rent into after a $2,398/mo obligation. Total monthly income equals $2,933/mo. Return on cash invested prints 15.84% in year one, and rental yield reads 7.18% against a $490,000 entry. Equity gained on principal adds $3,162/yr, while 5% annual appreciation compiles into $135,378 by year five. Five-year ROI reaches 82.22% and total cumulative return in cash sums $133,548. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,933/mo property income covering a $2,398/mo payment, not borrower’s personal income.

Single Family

Built in 1995

5.08 Acres lot

$N/A/sqft

No HOA

More details about the property

The Eagle House Peaceful Hill Country Retreat with Llano River Access Nestled just 6 miles from town in a welcoming community, The Eagle House offers a rare opportunity to own a serene Hill Country haven with direct access to the pristine Llano Riverjust 200 feet away, with a private entry for easy fishing, kayaking, or simply unwinding by the water. This well-maintained, single-owner home has been lovingly cared for and thoughtfully updated, including new Pella double-pane windows for enhanced energy efficiency and comfort. Nature lovers will enjoy daily visits from songbirds, grazing deer, and unforgettable sunsets. At night, a star-filled sky and glowing moon bring a deep sense of calm and connection to the land. Step outside to the peaceful back patio and enjoy tranquil views stretching toward the river. Explore quiet country roads perfect for daily walksup to 3 miles with no traffic or noise, just the sounds of nature and a friendly wave from neighbors. Whether you're seeking a permanent residence, a weekend escape, or a smart investment in Texas Hill Country living, The Eagle House combines natural beauty, community charm, and convenient river access into a rare and tranquil offering.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78643, Llano, TX area.

Housing Distribution

Housing Statistics

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