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 Ingram at 122 Lela Ln, Ingram, TX, 78025 generates $2,537/mo in rent, after a $2,090/mo payment. Total monthly income is $2,537/mo. Return on cash invested sits at 15.67% in year one, and rental yield is 7.13% on a $427,000 entry. Equity gained on principal adds $2,755/yr, while 5% annual appreciation builds toward $117,972 over five years. Five-year ROI reaches 81.36% and total cumulative return in cash sums $115,161. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,537/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
9.65 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78025, Ingram, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,830 (100%) |
| Owner Occupied HU | 1,886 (66.6%) |
| Renter Occupied HU | 413 (14.6%) |
| Vacant Housing Units | 531 (18.8%) |
| Median Home Value | $408,897 |
| Average Home Value | $518,590 |
Residential
1,923
Single Family
1,923
Multi-Family
0
Businesses
244
Date | Event | Price |
|---|---|---|
| 2025-01-24 | Listed for sale | $427,000 |
| 2022-01-19 | Sold | N/A |
| 2021-08-31 | Listed for sale | $349,888 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $126,415 | N/A |
| 2023-02-12 | $1935.22 | -10.51% | $126,415 | N/A |
| 2022-02-12 | $2162.58 | 1.18% | $126,415 | N/A |
What's Special
None
Listed by: Amber Carpenter • CENTURY 21 The Hills Realty
Mls Name: KVMLS
Mls ID: #118134
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
