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 price 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 Llano at 1505 Moore Street, Llano, TX, 78643 earns $441/mo cash flow from $1,792/mo rent with a $930/mo payment. Total monthly income totals $1,792/mo, and annual cash flow totals $5,290/yr on $62,985 capital. ROI tracks 28.31% on current figures, and rental yield reads 11.32% at a $190,000 purchase. Equity gained on principal adds $1,226/yr, and 5% annual appreciation supports $52,494 over five years. Five-year ROI reaches 149.1% and total cumulative return in cash sums $93,912. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,792/mo property income instead of your personal income.
Manufactured
Built in 2022
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78643, Llano, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,484 (100%) |
| Owner Occupied HU | 2,335 (52.1%) |
| Renter Occupied HU | 643 (14.3%) |
| Vacant Housing Units | 1,506 (33.6%) |
| Median Home Value | $425,214 |
| Average Home Value | $534,828 |
Residential
3,543
Single Family
3,454
Multi-Family
89
Businesses
435
Date | Event | Price |
|---|---|---|
| 2025-06-11 | Listed for sale | $190,000 |
| 2021-03-19 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | $2656.00 | 13.20% | $174,550 | 17.61% |
| 2023-06-11 | $2346.24 | 4.05% | $148,420 | 16.05% |
| 2022-06-11 | $2254.97 | 51.28% | $127,890 | 54.96% |
No similar price properties found nearby.
Listed by: Brenda Schneider • Landmasters Real Estate
Mls Name: HLMLS
Mls Provider:
Mls ID: #173795
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.
