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 Camp Wood at 15 Ray McDonald Ranch Rd #337, Camp Wood, TX, 78833 generates $1,565/mo in rent and, after a $974/mo payment, leaves $150/mo in cash flow. Total monthly income is $1,565/mo, and annual cash flow is $1,799/yr on $65,969 invested. Return on cash invested sits at 22.64% in year one, and rental yield is 9.44% on a $199,000 entry. Equity gained on principal adds $1,284/yr, while 5% annual appreciation builds toward $54,980 over five years. Five-year ROI reaches 118.67% and total cumulative return in cash sums $78,282. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,565/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
15.59 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78833, Camp Wood, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 362 (100%) |
| Owner Occupied HU | 227 (62.7%) |
| Renter Occupied HU | 58 (16.0%) |
| Vacant Housing Units | 77 (21.3%) |
| Median Home Value | $91,250 |
| Average Home Value | $300,969 |
Residential
64
Single Family
64
Multi-Family
0
Businesses
64
Date | Event | Price |
|---|---|---|
| 2024-12-16 | Listed for sale | $199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Stacy Pannell • Pannell Real Estate
Mls Name: KVMLS
Mls ID: #117859
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
