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 Leakey at 1166 FLATROCK R FLATROCK ROAD, Leakey, TX, 78873 priced at $249,900 pairs $1,826/mo rent with $49/mo cash flow after a $1,223/mo payment. Total monthly income equals $1,826/mo, and annual cash flow comes to $589/yr on $82,842 invested. Return on cash invested is 20.62% in year one, and rental yield stands at 8.77% on a $249,900 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,043 by year five. Five-year ROI measures 107.92% and total cumulative return in cash reaches $89,402. For financing, Ziffy Mortgage’s DSCR program evaluates $1,826/mo property income against a $1,223/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2020
2.07 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78873, Leakey, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 929 (100%) |
| Owner Occupied HU | 529 (56.9%) |
| Renter Occupied HU | 99 (10.7%) |
| Vacant Housing Units | 301 (32.4%) |
| Median Home Value | $349,074 |
| Average Home Value | $408,648 |
Residential
81
Single Family
81
Multi-Family
0
Businesses
113
Date | Event | Price |
|---|---|---|
| 2024-06-14 | Listed for sale | $249,900 |
| 2024-04-01 | Pending sale | $249,900 |
| 2024-04-01 | Listed for sale | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | N/A | N/A | $58,718 | 0.22% |
| 2022-08-14 | N/A | N/A | $58,591 | 0.07% |
| 2021-08-14 | N/A | N/A | $58,550 | -3.75% |
Listed by: Jose Martinez • Frio Canyon Real Estate
Mls Name: SABOR
Mls Provider:
Mls ID: #1762959
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.
