125 Terrace Ln EKerrvilleTX78028
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 Kerrville at 125 Terrace Ln E, Kerrville, TX, 78028 priced at $339,900 converts $2,542/mo rent into $125/mo cash flow after a $1,664/mo obligation. Total monthly income equals $2,542/mo, and annual cash flow totals $1,495/yr on $112,677 invested. Return on cash invested prints 21.24% in year one, and rental yield reads 8.97% against a $339,900 entry. Equity gained on principal adds $2,193/yr, while 5% annual appreciation compiles into $93,908 by year five. Five-year ROI reaches 111.17% and total cumulative return in cash sums $125,267. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,542/mo property income covering a $1,664/mo payment, not borrower’s personal income.
Single Family
Built in 1998
6,290 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78028, Kerrville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,132 (100%) |
| Owner Occupied HU | 12,783 (63.5%) |
| Renter Occupied HU | 5,524 (27.4%) |
| Vacant Housing Units | 1,825 ( 9.1%) |
| Median Home Value | $318,882 |
| Average Home Value | $407,051 |
Housing Distribution
Address Breakdown
Residential
19,054
Single Family
16,824
Multi-Family
2,230
Businesses
1,726
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carrie Thomason • All City Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #37852708
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.