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 Fredericksburg at 2013 Keese Rd, Fredericksburg, TX, 78624 priced at $365,000 pairs $3,120/mo rent with $525/mo cash flow after a $1,786/mo payment. Total monthly income equals $3,120/mo, and annual cash flow comes to $6,299/yr on $120,998 invested. Return on cash invested is 25.11% in year one, and rental yield stands at 10.26% on a $365,000 basis. Equity gained on principal adds $2,355/yr, and 5% annual appreciation accumulates to $100,843 by year five. Five-year ROI measures 131.95% and total cumulative return in cash reaches $159,655. For financing, Ziffy Mortgage’s DSCR program evaluates $3,120/mo property income against a $1,786/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2013
3 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78624, Fredericksburg, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,017 (100%) |
| Owner Occupied HU | 7,603 (58.4%) |
| Renter Occupied HU | 2,910 (22.4%) |
| Vacant Housing Units | 2,504 (19.2%) |
| Median Home Value | $493,755 |
| Average Home Value | $638,185 |
Residential
11,076
Single Family
10,120
Multi-Family
956
Businesses
1,618
Date | Event | Price |
|---|---|---|
| 2025-06-03 | Listed for sale | $365,000 |
| 2024-10-21 | Listing removed | $375,000 |
| 2024-10-16 | Price change | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-02 | N/A | N/A | $107,900 | 2.61% |
| 2023-07-02 | $188.55 | -14.14% | $105,160 | 5.16% |
| 2022-07-02 | $219.61 | 23.62% | $100,000 | 28.21% |
Listed by: Justin Cop • Fredericksburg Realty
Mls Name: KVMLS
Mls ID: #119732
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
