136 Los Cedros LoopKerrvilleTX78028
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 136 Los Cedros Loop, Kerrville, TX, 78028 priced at $324,700 pairs $3,623/mo rent with $1,314/mo cash flow after a $1,589/mo payment. Total monthly income equals $3,623/mo, and annual cash flow comes to $15,771/yr on $107,638 invested. Return on cash invested is 34.56% in year one, and rental yield stands at 13.39% on a $324,700 basis. Equity gained on principal adds $2,095/yr, and 5% annual appreciation accumulates to $89,709 by year five. Five-year ROI measures 182.65% and total cumulative return in cash reaches $196,599. For financing, Ziffy Mortgage’s DSCR program evaluates $3,623/mo property income against a $1,589/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1996
6,098 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: David Hughes • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1777312
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.