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 Paint Rock at 11060 Davis Dr, Paint Rock, TX, 76866 with 5% annual appreciation on a $134,499 basis while $1,296/mo rent supports operations. Total monthly income totals $1,296/mo and a $658/mo payment preserves $329/mo for cash returns. Annual cash flow comes to $3,946/yr on $44,586 deployed, and return on cash invested reaches 28.76% in year one. Equity gained on principal adds $868/yr, and five-year appreciation sums $37,160 alongside rental yield of 11.56%. Five-year ROI measures 151.6% and total cumulative return in cash totals $67,595.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,296/mo property income versus a $658/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 1995
3.82 Acres lot
$N/A/sqft
$11 monthly HOA
Neighborhood data shown for ZIP Code: 76866, Paint Rock, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 426 (100%) |
| Owner Occupied HU | 239 (56.1%) |
| Renter Occupied HU | 40 ( 9.4%) |
| Vacant Housing Units | 147 (34.5%) |
| Median Home Value | $187,500 |
| Average Home Value | $265,178 |
Residential
184
Single Family
184
Multi-Family
0
Businesses
24
Date | Event | Price |
|---|---|---|
| 2024-12-27 | Listed for sale | $134,499 |
| 2024-09-09 | Listing removed | $134,499 |
| 2024-07-11 | Price change | $134,499 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $1323.55 | -20.95% | $93,860 | 7.27% |
| 2022-02-13 | $1674.31 | 197.45% | $87,500 | 55.09% |
| 2021-02-13 | $562.89 | -15.33% | $56,420 | N/A |
Listed by: Tammy Blair-mccreery • TAMMY BLAIR REALTY LLC
Mls Name: My State MLS
Mls ID: #11259233
