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% |
Investment property for sale in Leakey at 174 Pecan Dr, Leakey, TX, 78873 offers a 16.2% rental yield on a $156,952 purchase with $2,119/mo rent. Total monthly income registers $2,119/mo, and a $768/mo payment leaves $1,003/mo available for distribution. Annual cash flow reaches $12,037/yr on $52,030 to close, and return on cash invested stands at 43.04% in year one. Equity gained on principal adds $1,013/yr while 5% annual appreciation supports $43,363 over five years. Portfolio math shows five-year ROI at 228.2% and total cumulative return in cash at $118,733. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,119/mo property income against a $768/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1992
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78873, Leakey, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 929 (100%) |
| Owner Occupied HU | 529 (56.9%) |
| Renter Occupied HU | 99 (10.7%) |
| Vacant Housing Units | 301 (32.4%) |
| Median Home Value | $349,074 |
| Average Home Value | $408,648 |
Residential
81
Single Family
81
Multi-Family
0
Businesses
113
Date | Event | Price |
|---|---|---|
| 2025-02-10 | Price change | $299,900 |
| 2024-11-18 | Price change | $312,500 |
| 2024-09-28 | Price change | $321,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | N/A | N/A | $156,952 | 7.71% |
| 2023-10-08 | N/A | N/A | $145,713 | 10.00% |
| 2022-10-08 | N/A | N/A | $132,466 | 0.87% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
