118 W Headwaters Ranch RdKendaliaTX78027
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Kendalia at 118 W Headwaters Ranch Rd, Kendalia, TX, 78027 offers $1,766/mo rent that, after a $905/mo payment, leaves $451/mo cash flow. Total monthly income is $1,766/mo, and annual cash flow is $5,412/yr on $61,311 cash. Return on cash invested measures 28.74% in year one, and rental yield stands at 11.46% at a $184,950 entry. Equity gained on principal adds $1,193/yr while 5% annual appreciation compounds into $51,098 by year five. Five-year ROI records 151.49% and total cumulative return in cash reaches $92,879. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,766/mo property income versus a $905/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Lot
Built in N/A
6.17 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78027, Kendalia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 300 (100%) |
| Owner Occupied HU | 163 (54.3%) |
| Renter Occupied HU | 38 (12.7%) |
| Vacant Housing Units | 99 (33.0%) |
| Median Home Value | $398,571 |
| Average Home Value | $720,015 |
Housing Distribution
Address Breakdown
Residential
145
Single Family
145
Multi-Family
0
Businesses
23
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
