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 Llano at 1946 Granite Cv Road, Llano, TX, 78639 generates $1,560/mo in rent, after a $8,267/mo payment. Total monthly income is $1,560/mo. Return on cash invested sits at -2.55% in year one, and rental yield is 1.11% on a $1,689,000 entry. Equity gained on principal adds $10,899/yr, while 5% annual appreciation builds toward $466,640 over five years. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,560/mo property income rather than buyer’s personal income.
Single Family
Built in 1972
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78639, Kingsland, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,862 (100%) |
| Owner Occupied HU | 3,061 (52.2%) |
| Renter Occupied HU | 1,088 (18.6%) |
| Vacant Housing Units | 1,713 (29.2%) |
| Median Home Value | $322,823 |
| Average Home Value | $453,524 |
Residential
4,516
Single Family
4,337
Multi-Family
179
Businesses
430
Date | Event | Price |
|---|---|---|
| 2024-11-23 | Price change | $1,689,000 |
| 2024-07-25 | Price change | $1,699,000 |
| 2024-05-23 | Price change | $1,749,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-12-28 | $2049.57 | -27.70% | $850,027 | 10.00% |
| 2022-12-28 | $2834.88 | 2.72% | $772,752 | 10.00% |
| 2021-12-28 | $2759.93 | N/A | $702,502 | 10.00% |
Listed by: Jeffrey Panko • StepStone Realty LLC
Mls Name: HLMLS
Mls Provider:
Mls ID: #168903
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.
