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 $2,461/mo, and a $2,570/mo payment. Purchase price stands at $525,000, and rental yield measures 5.63% with $2,461/mo rent. Return on cash invested shows 11.22% in year one, and 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 57.44% and total cumulative return in cash records $99,213. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,461/mo property income covering a $2,570/mo payment rather than investor’s personal income.
Manufactured
Built in 1997
2.53 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 |
|---|---|---|
| 2024-10-22 | Listed for sale | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $152,229 | 10.00% |
| 2023-02-13 | $891.10 | -55.19% | $138,390 | -41.22% |
| 2022-02-13 | $1988.41 | 1.30% | $235,456 | 10.00% |
Listed by: Jason James • Jesse James Real Estate
Mls Name: HLMLS
Mls Provider:
Mls ID: #170835
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.
