Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar price properties found nearby.
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 $438/mo, and a $832/mo payment. Purchase price stands at $170,000, and rental yield measures 3.09% with $438/mo rent. Return on cash invested shows 3.5% in year one, and 5% annual appreciation builds toward $46,968 over five years. Five-year ROI reaches 16.11% and total cumulative return in cash records $9,081. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $438/mo property income covering a $832/mo payment rather than investor’s personal income.
Single Family
Built in 2006
8,407 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76877, San Saba, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,041 (100%) |
| Owner Occupied HU | 1,166 (57.1%) |
| Renter Occupied HU | 421 (20.6%) |
| Vacant Housing Units | 454 (22.2%) |
| Median Home Value | $167,485 |
| Average Home Value | $351,910 |
Residential
1,691
Single Family
1,691
Multi-Family
0
Businesses
305
Date | Event | Price |
|---|---|---|
| 2025-06-13 | Listed for sale | $170,000 |
| 2025-06-03 | Listing removed | $170,000 |
| 2025-05-13 | Price change | $170,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-14 | $997.87 | 13.17% | $109,420 | 13.42% |
| 2023-06-14 | $881.75 | -29.94% | $96,470 | 6.68% |
| 2022-06-14 | $1258.51 | -10.41% | $90,430 | 10.00% |
No similar price properties found nearby.
Listed by: Jennifer Huggins • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20966853
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.
