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 Burnet at 119 Whitetail, Burnet, TX, 78611 priced at $325,000 pairs $1,920/mo rent with after a $1,591/mo payment. Total monthly income equals $1,920/mo. Return on cash invested is 15.39% in year one, and rental yield stands at 7.09% on a $325,000 basis. Equity gained on principal adds $2,097/yr, and 5% annual appreciation accumulates to $89,792 by year five. Five-year ROI measures 79.91% and total cumulative return in cash reaches $86,089. For financing, Ziffy Mortgage’s DSCR program evaluates $1,920/mo property income against a $1,591/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2001
1.46 Acres lot
$N/A/sqft
$175 annually HOA
Neighborhood data shown for ZIP Code: 78611, Burnet, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,970 (100%) |
| Owner Occupied HU | 5,024 (63.0%) |
| Renter Occupied HU | 1,421 (17.8%) |
| Vacant Housing Units | 1,525 (19.1%) |
| Median Home Value | $359,337 |
| Average Home Value | $468,828 |
Residential
6,767
Single Family
6,650
Multi-Family
117
Businesses
692
Date | Event | Price |
|---|---|---|
| 2025-04-24 | Listed for sale | $325,000 |
| 2025-03-25 | Listing removed | $335,000 |
| 2025-02-25 | Listed for sale | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $1232.16 | 9.89% | $164,672 | 10.00% |
| 2023-04-24 | $1121.23 | -33.00% | $149,702 | 10.00% |
| 2022-04-24 | $1673.36 | 74.58% | $136,093 | 20.05% |
Listed by: Ray Smith • Zina & Co. Real Estate
Mls Name: HLMLS
Mls Provider:
Mls ID: #173030
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.
