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% |
Rental property for sale in Kerrville at 109 Saint Andrews Loop, Kerrville, TX, 78028 priced at $365,000 pairs $2,855/mo rent with $227/mo cash flow after a $1,786/mo payment. Total monthly income equals $2,855/mo, and annual cash flow comes to $2,723/yr on $120,998 invested. Return on cash invested is 22.16% in year one, and rental yield stands at 9.39% on a $365,000 basis. Equity gained on principal adds $2,355/yr, and 5% annual appreciation accumulates to $100,843 by year five. Five-year ROI measures 116.22% and total cumulative return in cash reaches $140,623. For financing, Ziffy Mortgage’s DSCR program evaluates $2,855/mo property income against a $1,786/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1993
N/A lot
$N/A/sqft
$396 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 |
|---|---|---|
| 2024-10-17 | Listed for sale | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | N/A | N/A | $397,651 | 10.10% |
| 2023-10-23 | $2230.58 | -0.25% | $361,169 | 10.00% |
| 2022-10-23 | $2236.23 | -0.14% | $328,335 | 10.00% |
What's Special
Pull Down Stairs
Listed by: Donna Bueche • REALTY EXECUTIVES Kerrville
Mls Name: KVMLS
Mls ID: #116442
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
