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 Junction at 1714 N Llano St, Junction, TX, 76849 priced at $250,000 pairs $1,792/mo rent with $14/mo cash flow after a $1,224/mo payment. Total monthly income equals $1,792/mo, and annual cash flow comes to $166/yr on $82,875 invested. Return on cash invested is 20.11% in year one, and rental yield stands at 8.6% on a $250,000 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,070 by year five. Five-year ROI measures 105.13% and total cumulative return in cash reaches $87,130. For financing, Ziffy Mortgage’s DSCR program evaluates $1,792/mo property income against a $1,224/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1985
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76849, Junction, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,600 (100%) |
| Owner Occupied HU | 1,458 (56.1%) |
| Renter Occupied HU | 428 (16.5%) |
| Vacant Housing Units | 714 (27.5%) |
| Median Home Value | $271,687 |
| Average Home Value | $488,781 |
Residential
1,555
Single Family
1,520
Multi-Family
35
Businesses
265
Date | Event | Price |
|---|---|---|
| 2025-02-07 | Listed for sale | $250,000 |
| 2023-04-14 | Sold | N/A |
| 2023-03-14 | Pending sale | $220,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $214,950 | 70.91% |
| 2023-02-13 | $1629.47 | -21.70% | $125,767 | 10.00% |
| 2022-02-13 | $2081.18 | 5.19% | $114,334 | 10.00% |
Listed by: Bobbi Holland • R.D. Kothmann Real Estate
Mls Name: My State MLS
Mls ID: #11429532
