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 Ingram at 203 Rim Rock Cir W, Ingram, TX, 78025 listed at $614,900 pairs $5,503/mo rent with a $3,010/mo payment to leave $1,113/mo cash flow. Total monthly income runs $5,503/mo, and annual cash flow reaches $13,360/yr on $202,302 cash to close. Return on cash invested measures 26.66% in year one, and rental yield registers 10.74% at a $614,900 basis. Equity gained on principal adds $3,968/yr, and annual property appreciation at 5% supports $169,886 by year five. Five-year ROI tracks 140.3% and total cumulative return in cash totals $283,834. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,503/mo property income relative to a $3,010/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2010
1.78 Acres lot
$N/A/sqft
$200 annually HOA
Neighborhood data shown for ZIP Code: 78025, Ingram, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,830 (100%) |
| Owner Occupied HU | 1,886 (66.6%) |
| Renter Occupied HU | 413 (14.6%) |
| Vacant Housing Units | 531 (18.8%) |
| Median Home Value | $408,897 |
| Average Home Value | $518,590 |
Residential
1,923
Single Family
1,923
Multi-Family
0
Businesses
244
Date | Event | Price |
|---|---|---|
| 2024-05-09 | Listed for sale | $614,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: David Huffaker • REALTY EXECUTIVES Kerrville
Mls Name: KVMLS
Mls ID: #114941
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
