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 rental 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% |
Investment property for sale in San Saba at 1203 W Dry St, San Saba, TX, 76877 offers a 8.8% rental yield on a $390,000 purchase with $2,861/mo rent. Total monthly income registers $2,861/mo, and a $1,909/mo payment leaves $88/mo available for distribution. Annual cash flow reaches $1,050/yr on $129,285 to close, and return on cash invested stands at 20.72% in year one. Equity gained on principal adds $2,517/yr while 5% annual appreciation supports $107,750 over five years. Portfolio math shows five-year ROI at 108.42% and total cumulative return in cash at $140,168. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,861/mo property income against a $1,909/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1940
9,016 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 |
|---|---|---|
| 2024-11-06 | Listed for sale | $390,000 |
| 2022-03-02 | Listing removed | N/A |
| 2021-11-10 | Listing removed | $243,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | $6377.79 | 4.34% | $454,140 | 8.30% |
| 2023-02-11 | $6112.54 | N/A | $419,350 | 30.11% |
| 2022-02-11 | N/A | N/A | $322,300 | 10.00% |
No similar rental properties found nearby.
Listed by: Elizabeth Hinnant • Texas Real Estate Sales
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #561320
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. 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. Copyright 2025 Central Texas MLS, All Rights Reserved.
