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% |
Total monthly income runs $2,490/mo, and a $1,933/mo payment. Purchase price stands at $395,000, and rental yield measures 7.56% with $2,490/mo rent. Return on cash invested shows 16.99% in year one, and 5% annual appreciation builds toward $109,131 over five years. Five-year ROI reaches 88.4% and total cumulative return in cash records $115,758. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,490/mo property income covering a $1,933/mo payment rather than investor’s personal income.
Single Family
Built in 2017
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78028, Kerrville, TX area.
| 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 |
Residential
19,054
Single Family
16,824
Multi-Family
2,230
Businesses
1,726
Date | Event | Price |
|---|---|---|
| 2025-05-05 | Listed for sale | $395,000 |
| 2015-01-06 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-05 | N/A | N/A | $342,387 | 7.75% |
| 2023-05-05 | $1849.16 | -36.17% | $317,753 | 10.00% |
| 2022-05-05 | $2897.16 | 11.51% | $288,866 | 10.00% |
What's Special
Access Only
Listed by: Natalie Secor • Fore Premier Properties
Mls Name: KVMLS
Mls ID: #119146
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
