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 Llano at 202 W Rio Llano Drive, Llano, TX, 78643 offers a 5.55% rental yield on a $695,000 purchase with $3,214/mo rent. 99% in year one. Equity gained on principal adds $4,485/yr while 5% annual appreciation supports $192,016 over five years. Portfolio math shows five-year ROI at 56.19% and total cumulative return in cash at $128,490. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,214/mo property income against a $3,402/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
5.22 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78643, Llano, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,484 (100%) |
| Owner Occupied HU | 2,335 (52.1%) |
| Renter Occupied HU | 643 (14.3%) |
| Vacant Housing Units | 1,506 (33.6%) |
| Median Home Value | $425,214 |
| Average Home Value | $534,828 |
Residential
3,543
Single Family
3,454
Multi-Family
89
Businesses
435
Date | Event | Price |
|---|---|---|
| 2025-03-14 | Listed for sale | $695,000 |
| 2024-01-23 | Listing removed | N/A |
| 2024-01-03 | Price change | $632,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-14 | N/A | N/A | $680,160 | 2.51% |
| 2023-03-14 | $5559.87 | 99.64% | $663,490 | 84.60% |
| 2022-03-14 | $2784.98 | 1.41% | $359,418 | 10.00% |
What's Special
Improved Attic
Listed by: Brenda Schneider • Landmasters Hill Country
Mls Name: HLMLS
Mls Provider:
Mls ID: #172398
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.
